Multiples & cost of capital $354.53 · 2026-07-02 · marketstack Size & multiples Market Cap (close × cover-page shares) $9.98B Enterprise Value ⓘ $12.54B P/E (TTM) 19.39× PEG (trailing) 8.94× P/S 1.77× P/FCF 14.16× EV/EBITDA ⓘ 12.81× EV/EBIT 15.88× EV/Sales 2.23× EV/FCF 17.80× FCF Yield ⓘ 7.06% Buyback Yield 4.35% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.81 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 3.24% WACC — ROIC ⓘ 14.39% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $18.28 · revenue TTM $5.62B · FCF TTM $704.4M
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 2025-12-31). 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) 19.39× sits at the 47th percentile of its own 126-month range (2016-03→2026-08) — own median 20.19×, 10.42×–39.86× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 19.39× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 862 Industrials 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) 19.39× (2026-08) 20.19× P/E — own p10–p90 14.32×–30.81×; range 10.42×–39.86×; median 20.19×; today 19.39× · 126 monthly observations 47th −0.30σ 25.17× 126 · 125 ▸ ROE (FY) 23.1% 19.7% ROE — own p10–p90 9.8%–29.6%; range 7.7%–31.2%; median 19.7%; today 23.1% · 115 monthly observations 66th +0.42σ 10.5% 115 · 10 ▸ ROIC (FY) 14.4% 15.1% ROIC — own p10–p90 8.8%–20.8%; range 7.5%–20.8%; median 15.1%; today 14.4% · 115 monthly observations 45th −0.15σ 9.9% 115 · 10 ▸ Net Margin (FY) 9.6% 9.1% Net Margin — own p10–p90 4.9%–11.7%; range 4.2%–11.8%; median 9.1%; today 9.6% · 126 monthly observations 69th +0.47σ 4.7% 126 · 11 ▸ 12M Momentum 36.6% 40.6% 12M Momentum — own p10–p90 −19.3%–97.8%; range −43.3%–192.3%; median 40.6%; today 36.6% · 124 monthly observations 56th +0.17σ 14.7% 124 · 123 ▸ EPS Growth 3Y (FY) 2.2% 37.3% EPS Growth 3Y — own p10–p90 19.8%–45.5%; range 2.2%–45.5%; median 37.3%; today 2.2% · 91 monthly observations 4th −2.34σ 7.1% 91 · 8 ▸ Sales Growth 3Y (FY) 2.6% 14.6% Sales Growth 3Y — own p10–p90 12.6%–24.1%; range 2.6%–24.1%; median 14.6%; today 2.6% · 91 monthly observations 4th −2.24σ 5.4% 91 · 8 Market Cap $9.98B 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 126 monthly observations · 2016-03 → 2026-08
2017 2019 2021 2023 2025 41.93× 8.36× 20.19× 2016-03-31 · P/E 14.23× · Industrials median 19.32× (n=217) 2016-04-30 · P/E 14.94× · Industrials median 19.60× (n=217) 2016-05-31 · P/E 17.29× · Industrials median 19.52× (n=219) 2016-06-30 · P/E 17.32× · Industrials median 19.78× (n=219) 2016-07-31 · P/E 18.07× · Industrials median 20.48× (n=219) 2016-08-31 · P/E 16.33× · Industrials median 20.53× (n=219) 2016-09-30 · P/E 15.89× · Industrials median 20.59× (n=219) 2016-10-31 · P/E 14.42× · Industrials median 19.79× (n=218) 2016-11-30 · P/E 17.36× · Industrials median 21.98× (n=217) 2016-12-31 · P/E 17.03× · Industrials median 22.07× (n=217) 2017-01-31 · P/E 17.76× · Industrials median 22.54× (n=218) 2017-02-28 · P/E 21.86× · Industrials median 23.72× (n=216) 2017-03-31 · P/E 24.48× · Industrials median 23.56× (n=216) 2017-04-30 · P/E 26.66× · Industrials median 24.33× (n=216) 2017-05-31 · P/E 27.89× · Industrials median 24.05× (n=216) 2017-06-30 · P/E 27.64× · Industrials median 23.98× (n=215) 2017-07-31 · P/E 27.49× · Industrials median 23.84× (n=215) 2017-08-31 · P/E 30.91× · Industrials median 23.73× (n=216) 2017-09-30 · P/E 33.94× · Industrials median 25.28× (n=216) 2017-10-31 · P/E 34.37× · Industrials median 26.78× (n=216) 2017-11-30 · P/E 35.41× · Industrials median 27.16× (n=217) 2017-12-31 · P/E 39.45× · Industrials median 27.41× (n=217) 2018-01-31 · P/E 39.86× · Industrials median 27.43× (n=217) 2018-02-28 · P/E 16.12× · Industrials median 24.51× (n=227) 2018-03-31 · P/E 17.71× · Industrials median 23.87× (n=231) 2018-04-30 · P/E 18.45× · Industrials median 23.44× (n=230) 2018-05-31 · P/E 19.43× · Industrials median 23.60× (n=230) 2018-06-30 · P/E 18.13× · Industrials median 23.43× (n=229) 2018-07-31 · P/E 17.19× · Industrials median 24.30× (n=229) 2018-08-31 · P/E 14.42× · Industrials median 25.15× (n=229) 2018-09-30 · P/E 13.15× · Industrials median 24.85× (n=230) 2018-10-31 · P/E 10.56× · Industrials median 22.67× (n=230) 2018-11-30 · P/E 11.79× · Industrials median 23.06× (n=229) 2018-12-31 · P/E 10.42× · Industrials median 20.23× (n=230) 2019-01-31 · P/E 12.22× · Industrials median 22.30× (n=232) 2019-02-28 · P/E 15.74× · Industrials median 21.54× (n=241) 2019-03-31 · P/E 17.15× · Industrials median 20.14× (n=239) 2019-04-30 · P/E 18.84× · Industrials median 20.74× (n=239) 2019-05-31 · P/E 20.97× · Industrials median 18.59× (n=239) 2019-06-30 · P/E 21.89× · Industrials median 20.53× (n=239) 2019-07-31 · P/E 21.46× · Industrials median 21.16× (n=239) 2019-08-31 · P/E 24.50× · Industrials median 19.89× (n=240) 2019-09-30 · P/E 25.51× · Industrials median 20.80× (n=239) 2019-10-31 · P/E 27.49× · Industrials median 21.06× (n=240) 2019-11-30 · P/E 29.17× · Industrials median 21.70× (n=239) 2019-12-31 · P/E 27.27× · Industrials median 21.72× (n=239) 2020-01-31 · P/E 30.29× · Industrials median 21.02× (n=238) 2020-02-29 · P/E 18.17× · Industrials median 18.61× (n=235) 2020-03-31 · P/E 12.88× · Industrials median 15.75× (n=237) 2020-04-30 · P/E 16.76× · Industrials median 18.05× (n=240) 2020-05-31 · P/E 20.63× · Industrials median 19.09× (n=242) 2020-06-30 · P/E 20.46× · Industrials median 19.06× (n=246) 2020-07-31 · P/E 23.73× · Industrials median 20.04× (n=246) 2020-08-31 · P/E 27.66× · Industrials median 21.84× (n=246) 2020-09-30 · P/E 30.70× · Industrials median 20.94× (n=246) 2020-10-31 · P/E 27.56× · Industrials median 21.14× (n=247) 2020-11-30 · P/E 31.34× · Industrials median 24.23× (n=249) 2020-12-31 · P/E 33.11× · Industrials median 25.34× (n=252) 2021-01-31 · P/E 35.96× · Industrials median 24.78× (n=253) 2021-02-28 · P/E 25.66× · Industrials median 29.53× (n=236) 2021-03-31 · P/E 28.23× · Industrials median 30.59× (n=242) 2021-04-30 · P/E 29.97× · Industrials median 31.81× (n=243) 2021-05-31 · P/E 26.69× · Industrials median 32.70× (n=244) 2021-06-30 · P/E 26.66× · Industrials median 31.75× (n=246) 2021-07-31 · P/E 27.32× · Industrials median 31.76× (n=246) 2021-08-31 · P/E 29.49× · Industrials median 33.15× (n=248) 2021-09-30 · P/E 27.60× · Industrials median 31.17× (n=249) 2021-10-31 · P/E 34.63× · Industrials median 32.27× (n=250) 2021-11-30 · P/E 36.36× · Industrials median 32.68× (n=254) 2021-12-31 · P/E 37.18× · Industrials median 33.00× (n=255) 2022-01-31 · P/E 31.35× · Industrials median 30.38× (n=255) 2022-02-28 · P/E 21.95× · Industrials median 24.00× (n=282) 2022-03-31 · P/E 18.55× · Industrials median 22.67× (n=299) 2022-04-30 · P/E 18.52× · Industrials median 20.86× (n=301) 2022-05-31 · P/E 20.17× · Industrials median 21.47× (n=301) 2022-06-30 · P/E 17.09× · Industrials median 19.46× (n=301) 2022-07-31 · P/E 21.65× · Industrials median 21.65× (n=303) 2022-08-31 · P/E 18.79× · Industrials median 19.42× (n=301) 2022-09-30 · P/E 16.85× · Industrials median 17.65× (n=303) 2022-10-31 · P/E 17.40× · Industrials median 19.50× (n=304) 2022-11-30 · P/E 15.75× · Industrials median 20.83× (n=306) 2022-12-31 · P/E 16.00× · Industrials median 19.71× (n=307) 2023-01-31 · P/E 20.46× · Industrials median 21.09× (n=308) 2023-02-28 · P/E 12.11× · Industrials median 19.95× (n=315) 2023-03-31 · P/E 12.14× · Industrials median 19.41× (n=308) 2023-04-30 · P/E 13.16× · Industrials median 19.10× (n=308) 2023-05-31 · P/E 11.77× · Industrials median 18.23× (n=307) 2023-06-30 · P/E 15.52× · Industrials median 21.18× (n=308) 2023-07-31 · P/E 15.98× · Industrials median 21.52× (n=309) 2023-08-31 · P/E 16.92× · Industrials median 21.04× (n=309) 2023-09-30 · P/E 14.68× · Industrials median 19.81× (n=309) 2023-10-31 · P/E 13.35× · Industrials median 18.69× (n=310) 2023-11-30 · P/E 17.26× · Industrials median 20.10× (n=309) 2023-12-31 · P/E 21.84× · Industrials median 22.75× (n=309) 2024-01-31 · P/E 21.54× · Industrials median 22.15× (n=309) 2024-02-29 · P/E 20.82× · Industrials median 24.21× (n=317) 2024-03-31 · P/E 22.80× · Industrials median 25.34× (n=318) 2024-04-30 · P/E 20.93× · Industrials median 23.76× (n=322) 2024-05-31 · P/E 21.62× · Industrials median 24.60× (n=323) 2024-06-30 · P/E 19.93× · Industrials median 23.89× (n=323) 2024-07-31 · P/E 24.76× · Industrials median 25.52× (n=323) 2024-08-31 · P/E 20.33× · Industrials median 25.08× (n=321) 2024-09-30 · P/E 21.05× · Industrials median 25.66× (n=323) 2024-10-31 · P/E 18.28× · Industrials median 25.19× (n=323) 2024-11-30 · P/E 20.21× · Industrials median 26.72× (n=324) 2024-12-31 · P/E 16.11× · Industrials median 24.44× (n=325) 2025-01-31 · P/E 17.73× · Industrials median 24.63× (n=329) 2025-02-28 · P/E 15.10× · Industrials median 22.32× (n=340) 2025-03-31 · P/E 15.03× · Industrials median 21.00× (n=336) 2025-04-30 · P/E 14.58× · Industrials median 20.48× (n=339) 2025-05-31 · P/E 13.94× · Industrials median 21.95× (n=336) 2025-06-30 · P/E 15.96× · Industrials median 23.10× (n=335) 2025-07-31 · P/E 18.26× · Industrials median 23.31× (n=334) 2025-08-31 · P/E 20.74× · Industrials median 24.20× (n=336) 2025-09-30 · P/E 19.26× · Industrials median 24.71× (n=334) 2025-10-31 · P/E 20.82× · Industrials median 24.61× (n=334) 2025-11-30 · P/E 22.30× · Industrials median 24.69× (n=335) 2025-12-31 · P/E 20.56× · Industrials median 25.78× (n=335) 2026-01-31 · P/E 23.07× · Industrials median 28.03× (n=335) 2026-02-28 · P/E 24.52× · Industrials median 28.50× (n=332) 2026-03-31 · P/E 19.22× · Industrials median 26.22× (n=332) 2026-04-30 · P/E 24.22× · Industrials median 27.67× (n=332) 2026-05-31 · P/E 22.84× · Industrials median 27.28× (n=334) 2026-06-30 · P/E 19.39× · Industrials median 27.65× (n=335) 2026-07-14 · P/E 19.39× · Industrials median 23.99× (n=522) 2026-08-01 · P/E 19.39× · Industrials median 25.17× (n=517) shaded = own p10–p90 · dashed = own median
Multiple-implied price ladder · Full
Filed earnings only.
no P/E ladder — no stored redistributable close for this name.
Ladder not drawn for this name — the reason is above.ⓘ 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.
