Multiples & cost of capital $93.25 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $10.81B Enterprise Value ⓘ $11.20B P/E (TTM) 30.57× PEG (trailing) 6.55× P/S 2.84× P/FCF 27.68× EV/EBITDA ⓘ 16.66× EV/EBIT 19.48× EV/Sales 2.94× EV/FCF 28.69× FCF Yield ⓘ 3.61% Buyback Yield 1.58% Owner Earnings Yield — Shareholder Yield 2.86% Cost of capital & EVAmethodology → Beta (5y monthly) 0.92 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 3.54% WACC — ROIC ⓘ 19.91% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $3.05 · revenue TTM $3.81B · FCF TTM $390.5M
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 2025-07-31). 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) 30.57× sits at the 82nd percentile of its own 141-month range (2014-12→2026-08) — own median 25.19×, 15.95×–41.21× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 30.57× 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) 30.57× 25.19× P/E — own p10–p90 20.34×–33.42×; range 15.95×–41.21×; median 25.19×; today 30.57× · 141 monthly observations 82nd +0.88σ 25.17× 141 · 141 ▸ ROE (FY) 24.9% 27.3% ROE — own p10–p90 23.4%–29.5%; range 21.1%–30.5%; median 27.3%; today 24.9% · 130 monthly observations 30th −0.72σ 10.5% 130 · 11 ▸ ROIC (FY) 20.1% 21.2% ROIC — own p10–p90 19.9%–22.9%; range 19.9%–22.9%; median 21.2%; today 20.1% · 60 monthly observations 18th −1.31σ 9.9% 60 · 6 ▸ Net Margin (FY) 9.9% 9.9% Net Margin — own p10–p90 8.6%–10.6%; range 6.6%–11.5%; median 9.9%; today 9.9% · 120 monthly observations 45th +0.23σ 4.7% 120 · 10 ▸ 12M Momentum 28.9% 9.8% 12M Momentum — own p10–p90 −14.4%–35.0%; range −29.6%–57.1%; median 9.8%; today 28.9% · 141 monthly observations 82nd +1.05σ 14.7% 141 · 138 ▸ EPS Growth 3Y (FY) 4.7% 9.1% EPS Growth 3Y — own p10–p90 −1.2%–18.1%; range −3.0%–18.1%; median 9.1%; today 4.7% · 108 monthly observations 28th −0.53σ 7.1% 108 · 9 ▸ Sales Growth 3Y (FY) 3.7% 5.1% Sales Growth 3Y — own p10–p90 1.4%–9.9%; range 1.4%–9.9%; median 5.1%; today 3.7% · 84 monthly observations 36th −0.65σ 5.4% 84 · 7 Market Cap $10.81B 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 141 monthly observations · 2014-12 → 2026-08
2015 2017 2019 2021 2023 2025 42.99× 13.97× 25.19× Today (live screener basis): 30.57× 2014-12-31 · P/E 21.95× · Industrials median 19.76× (n=47) 2015-01-31 · P/E 20.77× · Industrials median 18.82× (n=51) 2015-02-28 · P/E 21.05× · Industrials median 20.63× (n=174) 2015-03-31 · P/E 21.43× · Industrials median 20.43× (n=211) 2015-04-30 · P/E 21.23× · Industrials median 19.82× (n=212) 2015-05-31 · P/E 20.26× · Industrials median 20.02× (n=212) 2015-06-30 · P/E 20.34× · Industrials median 19.71× (n=215) 2015-07-31 · P/E 19.09× · Industrials median 19.56× (n=218) 2015-08-31 · P/E 17.79× · Industrials median 18.80× (n=217) 2015-09-30 · P/E 15.95× · Industrials median 17.96× (n=218) 2015-10-31 · P/E 17.16× · Industrials median 19.42× (n=218) 2015-11-30 · P/E 21.07× · Industrials median 19.96× (n=218) 2015-12-31 · P/E 19.23× · Industrials median 19.08× (n=218) 2016-01-31 · P/E 18.91× · Industrials median 17.98× (n=218) 2016-02-29 · P/E 18.95× · Industrials median 17.86× (n=215) 2016-03-31 · P/E 21.42× · Industrials median 19.32× (n=217) 2016-04-30 · P/E 21.93× · Industrials median 19.60× (n=217) 2016-05-31 · P/E 22.49× · Industrials median 19.52× (n=219) 2016-06-30 · P/E 23.06× · Industrials median 19.78× (n=219) 2016-07-31 · P/E 24.25× · Industrials median 20.48× (n=219) 2016-08-31 · P/E 25.20× · Industrials median 20.53× (n=219) 2016-09-30 · P/E 26.29× · Industrials median 20.59× (n=219) 2016-10-31 · P/E 25.72× · Industrials median 19.79× (n=218) 2016-11-30 · P/E 28.56× · Industrials median 21.98× (n=217) 2016-12-31 · P/E 29.63× · Industrials median 22.07× (n=217) 2017-01-31 · P/E 29.75× · Industrials median 22.54× (n=218) 2017-02-28 · P/E 30.25× · Industrials median 23.72× (n=216) 2017-03-31 · P/E 32.06× · Industrials median 23.56× (n=216) 2017-04-30 · P/E 32.59× · Industrials median 24.33× (n=216) 2017-05-31 · P/E 33.77× · Industrials median 24.05× (n=216) 2017-06-30 · P/E 32.07× · Industrials median 23.98× (n=215) 2017-07-31 · P/E 33.44× · Industrials median 23.84× (n=215) 2017-08-31 · P/E 33.27× · Industrials median 23.73× (n=216) 2017-09-30 · P/E 26.40× · Industrials median 25.28× (n=216) 2017-10-31 · P/E 27.13× · Industrials median 26.78× (n=216) 2017-11-30 · P/E 28.68× · Industrials median 27.16× (n=217) 2017-12-31 · P/E 28.13× · Industrials median 27.41× (n=217) 2018-01-31 · P/E 29.11× · Industrials median 27.43× (n=217) 2018-02-28 · P/E 27.28× · Industrials median 24.51× (n=227) 2018-03-31 · P/E 25.89× · Industrials median 23.87× (n=231) 2018-04-30 · P/E 25.44× · Industrials median 23.44× (n=230) 2018-05-31 · P/E 27.13× · Industrials median 23.60× (n=230) 2018-06-30 · P/E 25.93× · Industrials median 23.43× (n=229) 2018-07-31 · P/E 27.41× · Industrials median 24.30× (n=229) 2018-08-31 · P/E 29.08× · Industrials median 25.15× (n=229) 2018-09-30 · P/E 33.48× · Industrials median 24.85× (n=230) 2018-10-31 · P/E 37.71× · Industrials median 22.67× (n=230) 2018-11-30 · P/E 41.21× · Industrials median 23.06× (n=229) 2018-12-31 · P/E 31.90× · Industrials median 20.23× (n=230) 2019-01-31 · P/E 34.76× · Industrials median 22.30× (n=232) 2019-02-28 · P/E 37.93× · Industrials median 21.54× (n=241) 2019-03-31 · P/E 36.81× · Industrials median 20.14× (n=239) 2019-04-30 · P/E 39.37× · Industrials median 20.74× (n=239) 2019-05-31 · P/E 34.89× · Industrials median 18.59× (n=239) 2019-06-30 · P/E 37.40× · Industrials median 20.53× (n=239) 2019-07-31 · P/E 36.73× · Industrials median 21.16× (n=239) 2019-08-31 · P/E 35.56× · Industrials median 19.89× (n=240) 2019-09-30 · P/E 25.40× · Industrials median 20.80× (n=239) 2019-10-31 · P/E 25.73× · Industrials median 21.06× (n=240) 2019-11-30 · P/E 27.36× · Industrials median 21.70× (n=239) 2019-12-31 · P/E 28.11× · Industrials median 21.72× (n=239) 2020-01-31 · P/E 25.29× · Industrials median 21.02× (n=238) 2020-02-29 · P/E 21.99× · Industrials median 18.61× (n=235) 2020-03-31 · P/E 18.84× · Industrials median 15.75× (n=237) 2020-04-30 · P/E 21.38× · Industrials median 18.05× (n=240) 2020-05-31 · P/E 23.15× · Industrials median 19.09× (n=242) 2020-06-30 · P/E 22.69× · Industrials median 19.06× (n=246) 2020-07-31 · P/E 23.58× · Industrials median 20.04× (n=246) 2020-08-31 · P/E 24.57× · Industrials median 21.84× (n=246) 2020-09-30 · P/E 23.21× · Industrials median 20.94× (n=246) 2020-10-31 · P/E 23.75× · Industrials median 21.14× (n=247) 2020-11-30 · P/E 26.62× · Industrials median 24.23× (n=249) 2020-12-31 · P/E 27.94× · Industrials median 25.34× (n=252) 2021-01-31 · P/E 29.72× · Industrials median 24.78× (n=253) 2021-02-28 · P/E 29.45× · Industrials median 29.53× (n=236) 2021-03-31 · P/E 29.08× · Industrials median 30.59× (n=242) 2021-04-30 · P/E 31.44× · Industrials median 31.81× (n=243) 2021-05-31 · P/E 30.80× · Industrials median 32.70× (n=244) 2021-06-30 · P/E 31.77× · Industrials median 31.75× (n=246) 2021-07-31 · P/E 33.09× · Industrials median 31.76× (n=246) 2021-08-31 · P/E 33.88× · Industrials median 33.15× (n=248) 2021-09-30 · P/E 25.63× · Industrials median 31.17× (n=249) 2021-10-31 · P/E 26.79× · Industrials median 32.27× (n=250) 2021-11-30 · P/E 25.19× · Industrials median 32.68× (n=254) 2021-12-31 · P/E 26.46× · Industrials median 33.00× (n=255) 2022-01-31 · P/E 24.85× · Industrials median 30.38× (n=255) 2022-02-28 · P/E 24.23× · Industrials median 24.00× (n=282) 2022-03-31 · P/E 23.18× · Industrials median 22.67× (n=299) 2022-04-30 · P/E 21.89× · Industrials median 20.86× (n=301) 2022-05-31 · P/E 23.34× · Industrials median 21.47× (n=301) 2022-06-30 · P/E 21.49× · Industrials median 19.46× (n=301) 2022-07-31 · P/E 24.29× · Industrials median 21.65× (n=303) 2022-08-31 · P/E 22.92× · Industrials median 19.42× (n=301) 2022-09-30 · P/E 18.42× · Industrials median 17.65× (n=303) 2022-10-31 · P/E 21.60× · Industrials median 19.50× (n=304) 2022-11-30 · P/E 22.90× · Industrials median 20.83× (n=306) 2022-12-31 · P/E 22.13× · Industrials median 19.71× (n=307) 2023-01-31 · P/E 23.44× · Industrials median 21.09× (n=308) 2023-02-28 · P/E 23.78× · Industrials median 19.95× (n=315) 2023-03-31 · P/E 24.56× · Industrials median 19.41× (n=308) 2023-04-30 · P/E 23.89× · Industrials median 19.10× (n=308) 2023-05-31 · P/E 22.00× · Industrials median 18.23× (n=307) 2023-06-30 · P/E 23.50× · Industrials median 21.18× (n=308) 2023-07-31 · P/E 23.62× · Industrials median 21.52× (n=309) 2023-08-31 · P/E 24.01× · Industrials median 21.04× (n=309) 2023-09-30 · P/E 20.57× · Industrials median 19.81× (n=309) 2023-10-31 · P/E 19.88× · Industrials median 18.69× (n=310) 2023-11-30 · P/E 20.98× · Industrials median 20.10× (n=309) 2023-12-31 · P/E 22.53× · Industrials median 22.75× (n=309) 2024-01-31 · P/E 22.27× · Industrials median 22.15× (n=309) 2024-02-29 · P/E 24.70× · Industrials median 24.21× (n=317) 2024-03-31 · P/E 25.75× · Industrials median 25.34× (n=318) 2024-04-30 · P/E 24.90× · Industrials median 23.76× (n=322) 2024-05-31 · P/E 25.41× · Industrials median 24.60× (n=323) 2024-06-30 · P/E 24.68× · Industrials median 23.89× (n=323) 2024-07-31 · P/E 25.80× · Industrials median 25.52× (n=323) 2024-08-31 · P/E 25.08× · Industrials median 25.08× (n=321) 2024-09-30 · P/E 21.80× · Industrials median 25.66× (n=323) 2024-10-31 · P/E 21.64× · Industrials median 25.19× (n=323) 2024-11-30 · P/E 23.09× · Industrials median 26.72× (n=324) 2024-12-31 · P/E 19.93× · Industrials median 24.44× (n=325) 2025-01-31 · P/E 21.06× · Industrials median 24.63× (n=329) 2025-02-28 · P/E 20.44× · Industrials median 22.32× (n=340) 2025-03-31 · P/E 19.84× · Industrials median 21.00× (n=336) 2025-04-30 · P/E 19.45× · Industrials median 20.48× (n=339) 2025-05-31 · P/E 20.58× · Industrials median 21.95× (n=336) 2025-06-30 · P/E 20.52× · Industrials median 23.10× (n=335) 2025-07-31 · P/E 21.29× · Industrials median 23.31× (n=334) 2025-08-31 · P/E 23.57× · Industrials median 24.20× (n=336) 2025-09-30 · P/E 26.84× · Industrials median 24.71× (n=334) 2025-10-31 · P/E 27.62× · Industrials median 24.61× (n=334) 2025-11-30 · P/E 29.48× · Industrials median 24.69× (n=335) 2025-12-31 · P/E 29.07× · Industrials median 25.78× (n=335) 2026-01-31 · P/E 33.42× · Industrials median 28.03× (n=335) 2026-02-28 · P/E 30.41× · Industrials median 28.50× (n=332) 2026-03-31 · P/E 27.83× · Industrials median 26.22× (n=332) 2026-04-30 · P/E 28.91× · Industrials median 27.67× (n=332) 2026-05-31 · P/E 26.84× · Industrials median 27.28× (n=334) 2026-06-30 · P/E 29.43× · Industrials median 27.65× (n=335) 2026-07-14 · P/E 29.27× · Industrials median 23.99× (n=522) 2026-08-01 · P/E 30.38× · Industrials median 25.17× (n=517) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 30.57× · $93.25 (2026-08-21 close)
Filed earnings only.
Own median 25.19× × $3.05 = $76.84 vs the $93.25 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 20.34× $62.04 −33.5% 25th percentile 21.95× $66.94 −28.2% median 25.19× $76.84 −17.6% 75th percentile 29.08× $88.70 −4.9% 90th percentile 33.42× $101.94 +9.3% today 30.57× $93.25 —
▸ Show the arithmetic for every rowReference computation · 141 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $3.05 · close $93.25 (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.
