Multiples & cost of capital $16.17 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $2.71B Enterprise Value ⓘ $2.69B P/E (TTM) 14.83× PEG (trailing) 0.76× P/S 0.48× P/FCF 14.64× EV/EBITDA ⓘ 4.81× EV/EBIT 7.92× EV/Sales 0.48× EV/FCF 14.55× FCF Yield ⓘ 6.83% Buyback Yield 2.92% Owner Earnings Yield — Shareholder Yield 6.04% Cost of capital & EVAmethodology → Beta (5y monthly) 1.29 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ 11.77% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $1.09 · revenue TTM $5.65B · FCF TTM $185.0M
No four consecutive quarters could be summed for EPS (Diluted); these figures use the latest fiscal year, not a trailing twelve months. Some figures named '(TTM)' on this payload are the latest FISCAL YEAR, not a trailing twelve months — eps_ttm (fiscal year ended 2026-01-31). No four consecutive quarters could be summed for them — for an IFRS 20-F filer that is every income-statement line (no quarterly income statement is tagged to EDGAR at all); for a US filer it is usually one line the quarterly tagging skips. Each field's own basis is on field_basis. full derived coverage requires a plan Output of a disclosed model — assumptions may be wrong. Research, not investment advice. See the Disclaimer .
Own-history valuation (point-in-time) 141 monthly snapshots · 2014-12 → 2026-08
P/E (FY) 14.83× sits at the 52nd percentile of its own 129-month range (2014-12→2026-08) — own median 15.52×, 4.79×–42.26× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 14.83× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 634 Consumer Discretionary names in the same archive Column definitionsⓘ
Today — Latest value — live figure if it matches, else newest snapshot.
Own median — Middle of this name's own months in the window.
Own range — min→max rule, shaded p10–p90, tick median, dot today.
%ile — Where today ranks in its own history.
z — Standard deviations from its own mean.
Sector med. — Same-month sector median in the archive.
mo · distinct — Months · distinct values (the real sample size). Metric Today Own median Own range %ile z Sector med. mo · distinct ▾ P/E (FY) 14.83× 15.52× P/E — own p10–p90 7.09×–34.82×; range 4.79×–42.26×; median 15.52×; today 14.83× · 129 monthly observations 52nd −0.20σ 21.49× 129 · 128 ▸ ROE (FY) 11.1% 16.7% ROE — own p10–p90 7.0%–20.7%; range −17.9%–33.4%; median 16.7%; today 11.1% · 138 monthly observations 37th −0.21σ 8.4% 138 · 12 ▸ ROIC (FY) 11.8% 23.6% ROIC — own p10–p90 11.6%–30.2%; range −30.8%–57.2%; median 23.6%; today 11.8% · 138 monthly observations 20th −0.40σ 8.5% 138 · 12 ▸ Net Margin (FY) 3.5% 5.4% Net Margin — own p10–p90 −3.1%–7.8%; range −5.6%–8.4%; median 5.4%; today 3.5% · 114 monthly observations 34th −0.16σ 2.6% 114 · 10 ▸ 12M Momentum 79.7% 7.5% 12M Momentum — own p10–p90 −44.4%–100.4%; range −67.5%–345.2%; median 7.5%; today 79.7% · 141 monthly observations 88th +0.94σ 3.4% 141 · 140 ▸ EPS Growth 3Y (FY) 19.4% 9.8% EPS Growth 3Y — own p10–p90 −17.0%–39.2%; range −17.0%–39.2%; median 9.8%; today 19.4% · 90 monthly observations 70th +0.42σ 2.1% 90 · 8 ▸ Sales Growth 3Y (FY) 3.6% 5.0% Sales Growth 3Y — own p10–p90 −0.3%–11.9%; range −0.3%–11.9%; median 5.0%; today 3.6% · 78 monthly observations 35th −0.43σ 2.9% 78 · 7 Market Cap $2.71B not reconstructed — market cap was removed from the historical pass (never a ranking factor, and a reconstructed share count carries look-ahead risk). The single stored value is the forward-captured snapshot, not a series.
P/E (FY) · point-in-time monthly 129 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 44.88× 2.17× 15.52× Today (live screener basis): 14.83× 2014-12-31 · P/E 32.28× · Consumer Discretionary median 24.73× (n=77) 2015-01-31 · P/E 32.65× · Consumer Discretionary median 24.47× (n=78) 2015-02-28 · P/E 34.81× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 40.67× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 37.88× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 38.98× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 41.00× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 42.26× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 40.52× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 37.21× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 36.38× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 37.07× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 36.90× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 34.86× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 36.33× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 15.02× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 12.89× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 14.09× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 14.35× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 16.14× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 16.70× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 16.09× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 15.35× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 14.92× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 13.67× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 13.61× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 14.28× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 12.09× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 12.15× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 9.91× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 10.39× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 10.21× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 10.30× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 12.33× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 11.22× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 13.86× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 16.21× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 15.52× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 16.61× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 17.64× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 18.30× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 19.65× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 20.58× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 22.28× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 22.97× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 21.97× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 20.41× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 18.52× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 17.11× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 18.69× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 18.05× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 15.08× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 16.18× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 11.84× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 11.50× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 12.03× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 11.44× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 11.03× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 10.46× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 10.18× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 10.00× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 9.80× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 8.76× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 7.10× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 7.10× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 8.18× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 9.73× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 8.93× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 11.26× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 13.22× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 12.24× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 16.06× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 17.92× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 20.26× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 22.95× · Consumer Discretionary median 24.92× (n=211) 2022-03-31 · P/E 8.28× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 7.44× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 5.97× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 5.51× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 5.93× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 5.55× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 4.79× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 5.60× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 7.79× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 6.88× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 7.95× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 7.08× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 21.00× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 20.92× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 15.89× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 18.44× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 21.95× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 26.50× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 25.95× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 27.30× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 29.73× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 33.06× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 30.97× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 37.11× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 29.99× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 28.21× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 25.55× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 23.21× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 25.64× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 23.93× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 26.03× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 22.78× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 22.37× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 19.38× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 18.77× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 15.22× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 6.92× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 6.27× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 6.52× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 5.73× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 6.43× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 7.70× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 10.18× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 9.95× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 12.14× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 15.70× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 13.88× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 14.63× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 15.32× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 15.98× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 14.50× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 15.78× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 14.71× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 15.88× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 14.83× · $16.17 (2026-08-21 close)
Filed earnings only.
Own median 15.52× × $1.09 = $16.91 vs the $16.17 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 7.09× $7.73 −52.2% 25th percentile 10.39× $11.32 −30.0% median 15.52× $16.91 +4.6% 75th percentile 22.37× $24.39 +50.8% 90th percentile 34.82× $37.96 +134.7% today 14.83× $16.17 —
▸ Show the arithmetic for every rowReference computation · 129 monthly P/E observations in Full · EPS basis FY2026 EPS (Diluted) $1.09 · close $16.17 (2026-08-21)ⓘ Not a forecast: each row re-prices today's filed earnings at a multiple this company itself once traded at. It abstains rather than guess on a loss year or a broken per-share basis.
Reconstructed point-in-time · 141 monthly snapshots 2014-12 → 2026-08 · 139 reconstructed, 2 live 2 forward-captured ⓘ Every month uses only what was filed by then, split-adjusted. Delisted names are absent and a trough year can throw one huge reading, so read the median, not the edges.
