Multiples & cost of capital $27.54 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $374.1M Enterprise Value ⓘ — P/E (TTM) — PEG (trailing) — P/S 2.43× P/FCF 50.94× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 1.96% Buyback Yield 3.60% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 2.08 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ — EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM -$0.58 · revenue TTM $153.7M · FCF TTM $7.3M
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 2025-09-30). 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) 16.56× sits at the 12th percentile of its own 119-month range (2014-12→2024-10) — own median 39.77×, 6.77×–106.58× range
Own history, not peers · point-in-time, filing-date honest
Full 10Y 5Y 3Y 1Y
sector median from 844 Information Technology 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) 16.56× (2024-10) 39.77× P/E — own p10–p90 13.90×–61.23×; range 6.77×–106.58×; median 39.77×; today 16.56× · 119 monthly observations 12th −1.24σ 32.13× 119 · 117 ▸ ROE (FY) −3.0% 9.2% ROE — own p10–p90 −3.0%–21.8%; range −4.2%–39.3%; median 9.2%; today −3.0% · 130 monthly observations 13th −1.24σ 4.1% 130 · 11 ▸ ROIC (FY) 1.0% 20.3% ROIC — own p10–p90 −10.2%–44.1%; range −10.2%–44.1%; median 20.3%; today 1.0% · 70 monthly observations 30th −0.87σ 4.8% 70 · 7 ▸ Net Margin (FY) −5.4% 7.8% Net Margin — own p10–p90 −5.4%–14.4%; range −9.9%–18.2%; median 7.8%; today −5.4% · 141 monthly observations 12th −1.64σ 1.6% 141 · 12 ▸ 12M Momentum −29.2% 3.3% 12M Momentum — own p10–p90 −36.9%–124.4%; range −80.2%–241.5%; median 3.3%; today −29.2% · 141 monthly observations 34th −0.45σ 2.4% 141 · 140 ▸ EPS Growth 3Y (FY) 60.0% (2024-10) 23.7% EPS Growth 3Y — own p10–p90 −16.8%–118.6%; range −16.8%–118.6%; median 23.7%; today 60.0% · 84 monthly observations 64th +0.56σ 11.5% 84 · 7 ▸ Sales Growth 3Y (FY) −17.9% 8.4% Sales Growth 3Y — own p10–p90 −3.7%–47.1%; range −17.9%–47.1%; median 8.4%; today −17.9% · 106 monthly observations 5th −1.69σ 5.5% 106 · 9 Market Cap $374.10M 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 119 monthly observations · 2014-12 → 2024-10
2015 2017 2019 2021 2023 113.57× −0.22× 39.77× 2014-12-31 · P/E 30.77× · Information Technology median 25.45× (n=66) 2015-01-31 · P/E 29.45× · Information Technology median 25.44× (n=70) 2015-02-28 · P/E 34.80× · Information Technology median 27.71× (n=124) 2015-03-31 · P/E 37.05× · Information Technology median 27.05× (n=143) 2015-04-30 · P/E 33.88× · Information Technology median 26.68× (n=143) 2015-05-31 · P/E 37.98× · Information Technology median 27.47× (n=143) 2015-06-30 · P/E 39.77× · Information Technology median 26.95× (n=143) 2015-07-31 · P/E 49.20× · Information Technology median 27.13× (n=143) 2015-08-31 · P/E 42.48× · Information Technology median 24.79× (n=144) 2015-09-30 · P/E 33.58× · Information Technology median 24.24× (n=144) 2015-10-31 · P/E 35.08× · Information Technology median 26.87× (n=144) 2015-11-30 · P/E 39.74× · Information Technology median 26.77× (n=146) 2015-12-31 · P/E 39.44× · Information Technology median 25.10× (n=150) 2016-01-31 · P/E 43.53× · Information Technology median 23.59× (n=149) 2016-02-29 · P/E 42.74× · Information Technology median 23.00× (n=145) 2016-03-31 · P/E 47.26× · Information Technology median 24.91× (n=144) 2016-04-30 · P/E 54.59× · Information Technology median 24.56× (n=144) 2016-05-31 · P/E 53.26× · Information Technology median 23.88× (n=141) 2016-06-30 · P/E 52.62× · Information Technology median 24.51× (n=142) 2016-07-31 · P/E 58.85× · Information Technology median 26.06× (n=142) 2016-08-31 · P/E 53.29× · Information Technology median 27.27× (n=142) 2016-09-30 · P/E 55.29× · Information Technology median 27.58× (n=142) 2016-10-31 · P/E 49.26× · Information Technology median 27.09× (n=141) 2016-11-30 · P/E 32.54× · Information Technology median 27.83× (n=142) 2016-12-31 · P/E 35.08× · Information Technology median 27.43× (n=142) 2017-01-31 · P/E 29.15× · Information Technology median 29.03× (n=142) 2017-02-28 · P/E 27.71× · Information Technology median 29.04× (n=148) 2017-03-31 · P/E 27.88× · Information Technology median 30.35× (n=152) 2017-04-30 · P/E 23.98× · Information Technology median 31.06× (n=153) 2017-05-31 · P/E 22.12× · Information Technology median 32.02× (n=154) 2017-06-30 · P/E 22.37× · Information Technology median 30.49× (n=154) 2017-07-31 · P/E 19.49× · Information Technology median 31.90× (n=154) 2017-08-31 · P/E 20.68× · Information Technology median 30.34× (n=156) 2017-09-30 · P/E 23.05× · Information Technology median 32.33× (n=157) 2017-10-31 · P/E 23.22× · Information Technology median 33.46× (n=158) 2017-11-30 · P/E 52.14× · Information Technology median 33.39× (n=158) 2017-12-31 · P/E 43.75× · Information Technology median 33.66× (n=158) 2018-01-31 · P/E 46.25× · Information Technology median 35.96× (n=159) 2018-02-28 · P/E 48.21× · Information Technology median 32.75× (n=154) 2018-03-31 · P/E 46.07× · Information Technology median 31.01× (n=153) 2018-04-30 · P/E 43.57× · Information Technology median 30.83× (n=154) 2018-05-31 · P/E 38.57× · Information Technology median 31.65× (n=155) 2018-06-30 · P/E 39.46× · Information Technology median 33.00× (n=155) 2018-07-31 · P/E 46.25× · Information Technology median 32.64× (n=155) 2018-08-31 · P/E 48.75× · Information Technology median 34.52× (n=156) 2018-09-30 · P/E 48.04× · Information Technology median 34.21× (n=154) 2018-10-31 · P/E 42.93× · Information Technology median 29.85× (n=154) 2018-11-30 · P/E 38.56× · Information Technology median 31.70× (n=152) 2018-12-31 · P/E 31.00× · Information Technology median 28.38× (n=153) 2019-01-31 · P/E 36.78× · Information Technology median 31.18× (n=153) 2019-02-28 · P/E 45.38× · Information Technology median 30.48× (n=160) 2019-03-31 · P/E 45.94× · Information Technology median 30.43× (n=163) 2019-04-30 · P/E 46.06× · Information Technology median 31.51× (n=161) 2019-05-31 · P/E 41.53× · Information Technology median 28.20× (n=162) 2019-06-30 · P/E 41.41× · Information Technology median 29.08× (n=164) 2019-07-31 · P/E 41.41× · Information Technology median 29.63× (n=164) 2019-08-31 · P/E 33.41× · Information Technology median 30.05× (n=163) 2019-09-30 · P/E 37.03× · Information Technology median 29.35× (n=164) 2019-10-31 · P/E 38.53× · Information Technology median 28.89× (n=164) 2019-11-30 · P/E 39.91× · Information Technology median 29.81× (n=164) 2019-12-31 · P/E 41.00× · Information Technology median 30.65× (n=167) 2020-01-31 · P/E 37.41× · Information Technology median 31.45× (n=168) 2020-02-29 · P/E 31.53× · Information Technology median 29.91× (n=167) 2020-03-31 · P/E 34.85× · Information Technology median 26.24× (n=170) 2020-04-30 · P/E 38.32× · Information Technology median 29.78× (n=171) 2020-05-31 · P/E 40.68× · Information Technology median 31.78× (n=168) 2020-06-30 · P/E 41.06× · Information Technology median 32.50× (n=167) 2020-07-31 · P/E 54.82× · Information Technology median 34.63× (n=167) 2020-08-31 · P/E 51.76× · Information Technology median 34.25× (n=170) 2020-09-30 · P/E 59.32× · Information Technology median 33.32× (n=176) 2020-10-31 · P/E 61.56× · Information Technology median 33.50× (n=177) 2020-11-30 · P/E 44.87× · Information Technology median 38.88× (n=176) 2020-12-31 · P/E 46.64× · Information Technology median 41.99× (n=178) 2021-01-31 · P/E 59.09× · Information Technology median 39.44× (n=179) 2021-02-28 · P/E 61.15× · Information Technology median 39.30× (n=189) 2021-03-31 · P/E 56.85× · Information Technology median 40.28× (n=202) 2021-04-30 · P/E 64.81× · Information Technology median 41.07× (n=202) 2021-05-31 · P/E 71.36× · Information Technology median 41.13× (n=205) 2021-06-30 · P/E 70.66× · Information Technology median 42.68× (n=206) 2021-07-31 · P/E 82.11× · Information Technology median 43.84× (n=206) 2021-08-31 · P/E 85.49× · Information Technology median 44.68× (n=209) 2021-09-30 · P/E 83.30× · Information Technology median 42.34× (n=207) 2021-10-31 · P/E 106.58× · Information Technology median 42.81× (n=207) 2021-11-30 · P/E 44.04× · Information Technology median 41.07× (n=211) 2021-12-31 · P/E 57.43× · Information Technology median 41.86× (n=213) 2022-01-31 · P/E 43.86× · Information Technology median 38.67× (n=215) 2022-02-28 · P/E 43.61× · Information Technology median 30.03× (n=218) 2022-03-31 · P/E 44.37× · Information Technology median 29.16× (n=235) 2022-04-30 · P/E 39.61× · Information Technology median 25.69× (n=234) 2022-05-31 · P/E 42.04× · Information Technology median 26.95× (n=238) 2022-06-30 · P/E 42.14× · Information Technology median 24.50× (n=239) 2022-07-31 · P/E 67.04× · Information Technology median 27.77× (n=239) 2022-08-31 · P/E 78.99× · Information Technology median 26.64× (n=240) 2022-09-30 · P/E 71.18× · Information Technology median 24.18× (n=239) 2022-10-31 · P/E 82.63× · Information Technology median 24.60× (n=243) 2022-11-30 · P/E 37.08× · Information Technology median 27.72× (n=243) 2022-12-31 · P/E 26.52× · Information Technology median 25.24× (n=244) 2023-01-31 · P/E 20.13× · Information Technology median 27.72× (n=243) 2023-02-28 · P/E 17.66× · Information Technology median 26.31× (n=236) 2023-03-31 · P/E 13.12× · Information Technology median 26.65× (n=238) 2023-04-30 · P/E 12.30× · Information Technology median 24.84× (n=237) 2023-05-31 · P/E 11.02× · Information Technology median 27.73× (n=234) 2023-06-30 · P/E 13.34× · Information Technology median 29.03× (n=235) 2023-07-31 · P/E 13.17× · Information Technology median 30.52× (n=235) 2023-08-31 · P/E 9.90× · Information Technology median 30.12× (n=231) 2023-09-30 · P/E 8.07× · Information Technology median 28.31× (n=234) 2023-10-31 · P/E 6.77× · Information Technology median 26.45× (n=232) 2023-11-30 · P/E 11.72× · Information Technology median 28.09× (n=234) 2023-12-31 · P/E 13.40× · Information Technology median 30.23× (n=233) 2024-01-31 · P/E 11.61× · Information Technology median 29.57× (n=232) 2024-02-29 · P/E 13.90× · Information Technology median 33.32× (n=241) 2024-03-31 · P/E 14.21× · Information Technology median 32.82× (n=238) 2024-04-30 · P/E 13.88× · Information Technology median 30.80× (n=239) 2024-05-31 · P/E 17.63× · Information Technology median 31.60× (n=241) 2024-06-30 · P/E 17.77× · Information Technology median 31.41× (n=241) 2024-07-31 · P/E 20.00× · Information Technology median 31.99× (n=241) 2024-08-31 · P/E 17.19× · Information Technology median 31.42× (n=239) 2024-09-30 · P/E 17.95× · Information Technology median 31.46× (n=240) 2024-10-31 · P/E 16.56× · Information Technology median 31.67× (n=242) shaded = own p10–p90 · dashed = own median
Multiple-implied price ladder · Full
Filed earnings only.
no P/E ladder — the latest filed year's EPS is -0.58 (a loss year has no meaningful earnings multiple; the screener suppresses P/E on the same rule).
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.
