Multiples & cost of capital $46.05 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $1.42B Enterprise Value ⓘ $2.96B P/E (TTM) 7.25× PEG (trailing) 0.11× P/S 0.54× P/FCF — EV/EBITDA ⓘ 9.28× EV/EBIT 15.55× EV/Sales 1.12× EV/FCF — FCF Yield ⓘ −7.89% Buyback Yield 1.00% Owner Earnings Yield — Shareholder Yield 3.94% Cost of capital & EVAmethodology → Beta (5y monthly) 1.38 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ 8.03% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $6.35 · revenue TTM $2.63B · FCF TTM -$112.4M
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 2025-08-31). 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) 7.25× sits at the 24th percentile of its own 141-month range (2014-12→2026-08) — own median 13.36×, 4.29×–53.66× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 7.25× 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) 7.25× 13.36× P/E — own p10–p90 6.18×–30.79×; range 4.29×–53.66×; median 13.36×; today 7.25× · 141 monthly observations 24th −0.81σ 25.17× 141 · 141 ▸ ROE (FY) 14.0% 12.2% ROE — own p10–p90 3.6%–22.8%; range 2.5%–31.0%; median 12.2%; today 14.0% · 131 monthly observations 77th +0.30σ 10.5% 131 · 11 ▸ ROIC (FY) 8.0% 13.0% ROIC — own p10–p90 8.0%–39.4%; range 4.4%–50.3%; median 13.0%; today 8.0% · 131 monthly observations 13th −0.86σ 9.9% 131 · 11 ▸ Net Margin (FY) 6.3% 4.5% Net Margin — own p10–p90 1.6%–6.8%; range 1.6%–7.4%; median 4.5%; today 6.3% · 141 monthly observations 79th +0.97σ 4.7% 141 · 12 ▸ 12M Momentum 7.2% 5.7% 12M Momentum — own p10–p90 −40.8%–67.6%; range −58.8%–205.0%; median 5.7%; today 7.2% · 141 monthly observations 53rd −0.04σ 14.7% 141 · 140 ▸ EPS Growth 3Y (FY) 65.5% −7.6% EPS Growth 3Y — own p10–p90 −41.0%–72.9%; range −41.0%–72.9%; median −7.6%; today 65.5% · 107 monthly observations 84th +1.66σ 7.1% 107 · 9 ▸ Sales Growth 3Y (FY) 2.9% 2.9% Sales Growth 3Y — own p10–p90 −11.5%–26.6%; range −11.5%–26.6%; median 2.9%; today 2.9% · 107 monthly observations 50th −0.17σ 5.4% 107 · 9 Market Cap $1.42B 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 57.11× 0.84× 13.36× Today (live screener basis): 7.25× 2014-12-31 · P/E 15.62× · Industrials median 19.76× (n=47) 2015-01-31 · P/E 15.10× · Industrials median 18.82× (n=51) 2015-02-28 · P/E 17.08× · Industrials median 20.63× (n=174) 2015-03-31 · P/E 16.86× · Industrials median 20.43× (n=211) 2015-04-30 · P/E 16.77× · Industrials median 19.82× (n=212) 2015-05-31 · P/E 17.51× · Industrials median 20.02× (n=212) 2015-06-30 · P/E 13.62× · Industrials median 19.71× (n=215) 2015-07-31 · P/E 13.30× · Industrials median 19.56× (n=218) 2015-08-31 · P/E 12.12× · Industrials median 18.80× (n=217) 2015-09-30 · P/E 9.33× · Industrials median 17.96× (n=218) 2015-10-31 · P/E 6.41× · Industrials median 19.42× (n=218) 2015-11-30 · P/E 5.71× · Industrials median 19.96× (n=218) 2015-12-31 · P/E 5.50× · Industrials median 19.08× (n=218) 2016-01-31 · P/E 4.36× · Industrials median 17.98× (n=218) 2016-02-29 · P/E 4.29× · Industrials median 17.86× (n=215) 2016-03-31 · P/E 4.66× · Industrials median 19.32× (n=217) 2016-04-30 · P/E 5.06× · Industrials median 19.60× (n=217) 2016-05-31 · P/E 4.84× · Industrials median 19.52× (n=219) 2016-06-30 · P/E 4.91× · Industrials median 19.78× (n=219) 2016-07-31 · P/E 5.54× · Industrials median 20.48× (n=219) 2016-08-31 · P/E 5.71× · Industrials median 20.53× (n=219) 2016-09-30 · P/E 5.95× · Industrials median 20.59× (n=219) 2016-10-31 · P/E 5.50× · Industrials median 19.79× (n=218) 2016-11-30 · P/E 6.77× · Industrials median 21.98× (n=217) 2016-12-31 · P/E 7.25× · Industrials median 22.07× (n=217) 2017-01-31 · P/E 7.64× · Industrials median 22.54× (n=218) 2017-02-28 · P/E 7.34× · Industrials median 23.72× (n=216) 2017-03-31 · P/E 7.52× · Industrials median 23.56× (n=216) 2017-04-30 · P/E 7.58× · Industrials median 24.33× (n=216) 2017-05-31 · P/E 7.72× · Industrials median 24.05× (n=216) 2017-06-30 · P/E 8.07× · Industrials median 23.98× (n=215) 2017-07-31 · P/E 7.85× · Industrials median 23.84× (n=215) 2017-08-31 · P/E 7.49× · Industrials median 23.73× (n=216) 2017-09-30 · P/E 8.40× · Industrials median 25.28× (n=216) 2017-10-31 · P/E 14.30× · Industrials median 26.78× (n=216) 2017-11-30 · P/E 13.70× · Industrials median 27.16× (n=217) 2017-12-31 · P/E 14.60× · Industrials median 27.41× (n=217) 2018-01-31 · P/E 13.74× · Industrials median 27.43× (n=217) 2018-02-28 · P/E 14.19× · Industrials median 24.51× (n=227) 2018-03-31 · P/E 13.77× · Industrials median 23.87× (n=231) 2018-04-30 · P/E 12.01× · Industrials median 23.44× (n=230) 2018-05-31 · P/E 13.62× · Industrials median 23.60× (n=230) 2018-06-30 · P/E 14.45× · Industrials median 23.43× (n=229) 2018-07-31 · P/E 15.52× · Industrials median 24.30× (n=229) 2018-08-31 · P/E 15.89× · Industrials median 25.15× (n=229) 2018-09-30 · P/E 16.47× · Industrials median 24.85× (n=230) 2018-10-31 · P/E 10.14× · Industrials median 22.67× (n=230) 2018-11-30 · P/E 10.45× · Industrials median 23.06× (n=229) 2018-12-31 · P/E 8.45× · Industrials median 20.23× (n=230) 2019-01-31 · P/E 9.06× · Industrials median 22.30× (n=232) 2019-02-28 · P/E 8.81× · Industrials median 21.54× (n=241) 2019-03-31 · P/E 6.89× · Industrials median 20.14× (n=239) 2019-04-30 · P/E 7.59× · Industrials median 20.74× (n=239) 2019-05-31 · P/E 5.81× · Industrials median 18.59× (n=239) 2019-06-30 · P/E 6.50× · Industrials median 20.53× (n=239) 2019-07-31 · P/E 6.18× · Industrials median 21.16× (n=239) 2019-08-31 · P/E 4.98× · Industrials median 19.89× (n=240) 2019-09-30 · P/E 6.44× · Industrials median 20.80× (n=239) 2019-10-31 · P/E 13.69× · Industrials median 21.06× (n=240) 2019-11-30 · P/E 13.15× · Industrials median 21.70× (n=239) 2019-12-31 · P/E 15.15× · Industrials median 21.72× (n=239) 2020-01-31 · P/E 11.26× · Industrials median 21.02× (n=238) 2020-02-29 · P/E 11.32× · Industrials median 18.61× (n=235) 2020-03-31 · P/E 8.29× · Industrials median 15.75× (n=237) 2020-04-30 · P/E 7.93× · Industrials median 18.05× (n=240) 2020-05-31 · P/E 9.92× · Industrials median 19.09× (n=242) 2020-06-30 · P/E 10.63× · Industrials median 19.06× (n=246) 2020-07-31 · P/E 12.02× · Industrials median 20.04× (n=246) 2020-08-31 · P/E 12.71× · Industrials median 21.84× (n=246) 2020-09-30 · P/E 13.74× · Industrials median 20.94× (n=246) 2020-10-31 · P/E 18.48× · Industrials median 21.14× (n=247) 2020-11-30 · P/E 22.86× · Industrials median 24.23× (n=249) 2020-12-31 · P/E 24.92× · Industrials median 25.34× (n=252) 2021-01-31 · P/E 24.78× · Industrials median 24.78× (n=253) 2021-02-28 · P/E 32.23× · Industrials median 29.53× (n=236) 2021-03-31 · P/E 32.34× · Industrials median 30.59× (n=242) 2021-04-30 · P/E 32.36× · Industrials median 31.81× (n=243) 2021-05-31 · P/E 30.42× · Industrials median 32.70× (n=244) 2021-06-30 · P/E 29.85× · Industrials median 31.75× (n=246) 2021-07-31 · P/E 29.32× · Industrials median 31.76× (n=246) 2021-08-31 · P/E 30.21× · Industrials median 33.15× (n=248) 2021-09-30 · P/E 29.45× · Industrials median 31.17× (n=249) 2021-10-31 · P/E 42.73× · Industrials median 32.27× (n=250) 2021-11-30 · P/E 41.66× · Industrials median 32.68× (n=254) 2021-12-31 · P/E 47.80× · Industrials median 33.00× (n=255) 2022-01-31 · P/E 42.04× · Industrials median 30.38× (n=255) 2022-02-28 · P/E 46.28× · Industrials median 24.00× (n=282) 2022-03-31 · P/E 53.66× · Industrials median 22.67× (n=299) 2022-04-30 · P/E 44.49× · Industrials median 20.86× (n=301) 2022-05-31 · P/E 43.34× · Industrials median 21.47× (n=301) 2022-06-30 · P/E 37.49× · Industrials median 19.46× (n=301) 2022-07-31 · P/E 33.15× · Industrials median 21.65× (n=303) 2022-08-31 · P/E 29.70× · Industrials median 19.42× (n=301) 2022-09-30 · P/E 25.28× · Industrials median 17.65× (n=303) 2022-10-31 · P/E 25.22× · Industrials median 19.50× (n=304) 2022-11-30 · P/E 27.42× · Industrials median 20.83× (n=306) 2022-12-31 · P/E 23.95× · Industrials median 19.71× (n=307) 2023-01-31 · P/E 22.09× · Industrials median 21.09× (n=308) 2023-02-28 · P/E 22.94× · Industrials median 19.95× (n=315) 2023-03-31 · P/E 22.98× · Industrials median 19.41× (n=308) 2023-04-30 · P/E 18.89× · Industrials median 19.10× (n=308) 2023-05-31 · P/E 19.41× · Industrials median 18.23× (n=307) 2023-06-30 · P/E 30.79× · Industrials median 21.18× (n=308) 2023-07-31 · P/E 32.99× · Industrials median 21.52× (n=309) 2023-08-31 · P/E 30.40× · Industrials median 21.04× (n=309) 2023-09-30 · P/E 28.57× · Industrials median 19.81× (n=309) 2023-10-31 · P/E 18.30× · Industrials median 18.69× (n=310) 2023-11-30 · P/E 19.95× · Industrials median 20.10× (n=309) 2023-12-31 · P/E 23.38× · Industrials median 22.75× (n=309) 2024-01-31 · P/E 24.05× · Industrials median 22.15× (n=309) 2024-02-29 · P/E 27.38× · Industrials median 24.21× (n=317) 2024-03-31 · P/E 27.57× · Industrials median 25.34× (n=318) 2024-04-30 · P/E 26.13× · Industrials median 23.76× (n=322) 2024-05-31 · P/E 29.23× · Industrials median 24.60× (n=323) 2024-06-30 · P/E 26.22× · Industrials median 23.89× (n=323) 2024-07-31 · P/E 26.99× · Industrials median 25.52× (n=323) 2024-08-31 · P/E 25.63× · Industrials median 25.08× (n=321) 2024-09-30 · P/E 26.93× · Industrials median 25.66× (n=323) 2024-10-31 · P/E 11.95× · Industrials median 25.19× (n=323) 2024-11-30 · P/E 13.71× · Industrials median 26.72× (n=324) 2024-12-31 · P/E 12.30× · Industrials median 24.44× (n=325) 2025-01-31 · P/E 13.36× · Industrials median 24.63× (n=329) 2025-02-28 · P/E 11.33× · Industrials median 22.32× (n=340) 2025-03-31 · P/E 10.33× · Industrials median 21.00× (n=336) 2025-04-30 · P/E 8.55× · Industrials median 20.48× (n=339) 2025-05-31 · P/E 9.09× · Industrials median 21.95× (n=336) 2025-06-30 · P/E 9.28× · Industrials median 23.10× (n=335) 2025-07-31 · P/E 9.17× · Industrials median 23.31× (n=334) 2025-08-31 · P/E 9.40× · Industrials median 24.20× (n=336) 2025-09-30 · P/E 9.31× · Industrials median 24.71× (n=334) 2025-10-31 · P/E 6.58× · Industrials median 24.61× (n=334) 2025-11-30 · P/E 7.00× · Industrials median 24.69× (n=335) 2025-12-31 · P/E 7.36× · Industrials median 25.78× (n=335) 2026-01-31 · P/E 7.94× · Industrials median 28.03× (n=335) 2026-02-28 · P/E 8.88× · Industrials median 28.50× (n=332) 2026-03-31 · P/E 8.29× · Industrials median 26.22× (n=332) 2026-04-30 · P/E 7.74× · Industrials median 27.67× (n=332) 2026-05-31 · P/E 7.42× · Industrials median 27.28× (n=334) 2026-06-30 · P/E 7.72× · Industrials median 27.65× (n=335) 2026-07-14 · P/E 7.59× · Industrials median 23.99× (n=522) 2026-08-01 · P/E 7.73× · Industrials median 25.17× (n=517) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 7.25× · $46.05 (2026-08-21 close)
Filed earnings only.
Own median 13.36× × $6.35 = $84.83 vs the $46.05 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 6.18× $39.23 −14.8% 25th percentile 7.74× $49.12 +6.7% median 13.36× $84.83 +84.2% 75th percentile 24.78× $157.36 +241.7% 90th percentile 30.79× $195.49 +324.5% today 7.25× $46.05 —
▸ Show the arithmetic for every rowReference computation · 141 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $6.35 · close $46.05 (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.
