Multiples & cost of capital $73.72 · 2026-08-21 · marketstack Size & multiples Market Cap (close × diluted shares) $868.2M Enterprise Value ⓘ $916.7M P/E (TTM) 14.02× PEG (trailing) — P/S 0.74× P/FCF 24.29× EV/EBITDA ⓘ 7.81× EV/EBIT 10.28× EV/Sales 0.78× EV/FCF 25.64× FCF Yield ⓘ 4.12% Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.31 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 3.65% WACC — ROIC ⓘ 16.56% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $5.26 · revenue TTM $1.18B · FCF TTM $35.7M
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 2026-06-25). 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) 14.66× sits at the 26th percentile of its own 141-month range (2014-12→2026-08) — own median 18.91×, 12.07×–30.94× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 14.02× on trailing-12-month earnings
Full 10Y 5Y 3Y 1Y
sector median from 198 Consumer Staples 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) 14.66× 18.91× P/E — own p10–p90 14.49×–25.73×; range 12.07×–30.94×; median 18.91×; today 14.66× · 141 monthly observations 26th −0.77σ 20.39× 141 · 141 ▸ ROE (FY) 17.2% 17.2% ROE — own p10–p90 12.5%–23.7%; range 12.3%–24.9%; median 17.2%; today 17.2% · 133 monthly observations 50th −0.18σ 8.3% 133 · 11 ▸ ROIC (FY) 18.8% 18.2% ROIC — own p10–p90 12.6%–24.2%; range 12.5%–24.8%; median 18.2%; today 18.8% · 133 monthly observations 54th +0.10σ 8.8% 133 · 12 ▸ Net Margin (FY) 5.3% 5.3% Net Margin — own p10–p90 3.7%–6.5%; range 3.2%–7.0%; median 5.3%; today 5.3% · 121 monthly observations 45th +0.06σ 4.0% 121 · 10 ▸ 12M Momentum 23.0% 12.1% 12M Momentum — own p10–p90 −17.9%–66.3%; range −37.6%–141.3%; median 12.1%; today 23.0% · 141 monthly observations 80th +0.76σ −4.7% 141 · 141 ▸ EPS Growth 3Y (FY) −1.9% 8.6% EPS Growth 3Y — own p10–p90 −1.9%–22.1%; range −1.9%–22.1%; median 8.6%; today −1.9% · 109 monthly observations 6th −1.38σ 4.0% 109 · 9 ▸ Sales Growth 3Y (FY) 5.0% 2.9% Sales Growth 3Y — own p10–p90 −2.7%–7.5%; range −2.7%–7.5%; median 2.9%; today 5.0% · 85 monthly observations 78th +0.76σ 4.0% 85 · 7 Market Cap $868.23M 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 32.26× 10.74× 18.91× Today (live screener basis): 14.66× 2014-12-31 · P/E 19.28× · Consumer Staples median 22.06× (n=14) 2015-01-31 · P/E 15.45× · Consumer Staples median 22.12× (n=16) 2015-02-28 · P/E 15.70× · Consumer Staples median 23.37× (n=31) 2015-03-31 · P/E 18.26× · Consumer Staples median 24.75× (n=35) 2015-04-30 · P/E 22.04× · Consumer Staples median 23.43× (n=35) 2015-05-31 · P/E 21.44× · Consumer Staples median 23.50× (n=35) 2015-06-30 · P/E 21.99× · Consumer Staples median 24.78× (n=36) 2015-07-31 · P/E 22.03× · Consumer Staples median 25.78× (n=35) 2015-08-31 · P/E 19.80× · Consumer Staples median 24.67× (n=35) 2015-09-30 · P/E 19.64× · Consumer Staples median 25.07× (n=35) 2015-10-31 · P/E 24.80× · Consumer Staples median 26.47× (n=35) 2015-11-30 · P/E 22.05× · Consumer Staples median 26.64× (n=35) 2015-12-31 · P/E 20.70× · Consumer Staples median 26.18× (n=35) 2016-01-31 · P/E 22.98× · Consumer Staples median 25.05× (n=35) 2016-02-29 · P/E 26.67× · Consumer Staples median 25.95× (n=35) 2016-03-31 · P/E 26.47× · Consumer Staples median 26.47× (n=35) 2016-04-30 · P/E 21.20× · Consumer Staples median 26.00× (n=35) 2016-05-31 · P/E 18.13× · Consumer Staples median 26.11× (n=35) 2016-06-30 · P/E 16.33× · Consumer Staples median 24.34× (n=35) 2016-07-31 · P/E 17.88× · Consumer Staples median 25.22× (n=35) 2016-08-31 · P/E 19.19× · Consumer Staples median 24.86× (n=35) 2016-09-30 · P/E 19.15× · Consumer Staples median 23.06× (n=35) 2016-10-31 · P/E 18.91× · Consumer Staples median 22.80× (n=35) 2016-11-30 · P/E 23.77× · Consumer Staples median 23.54× (n=35) 2016-12-31 · P/E 26.26× · Consumer Staples median 22.84× (n=35) 2017-01-31 · P/E 24.55× · Consumer Staples median 23.27× (n=35) 2017-02-28 · P/E 22.91× · Consumer Staples median 22.24× (n=37) 2017-03-31 · P/E 27.31× · Consumer Staples median 22.16× (n=38) 2017-04-30 · P/E 27.43× · Consumer Staples median 21.73× (n=38) 2017-05-31 · P/E 24.17× · Consumer Staples median 21.43× (n=38) 2017-06-30 · P/E 23.55× · Consumer Staples median 21.50× (n=38) 2017-07-31 · P/E 24.00× · Consumer Staples median 23.09× (n=39) 2017-08-31 · P/E 19.58× · Consumer Staples median 20.54× (n=39) 2017-09-30 · P/E 21.23× · Consumer Staples median 21.23× (n=39) 2017-10-31 · P/E 18.56× · Consumer Staples median 22.28× (n=39) 2017-11-30 · P/E 19.06× · Consumer Staples median 22.91× (n=40) 2017-12-31 · P/E 19.95× · Consumer Staples median 24.56× (n=40) 2018-01-31 · P/E 19.75× · Consumer Staples median 25.58× (n=40) 2018-02-28 · P/E 18.21× · Consumer Staples median 21.54× (n=40) 2018-03-31 · P/E 18.26× · Consumer Staples median 21.13× (n=40) 2018-04-30 · P/E 17.95× · Consumer Staples median 21.24× (n=40) 2018-05-31 · P/E 21.39× · Consumer Staples median 21.08× (n=41) 2018-06-30 · P/E 23.49× · Consumer Staples median 21.49× (n=40) 2018-07-31 · P/E 24.25× · Consumer Staples median 19.51× (n=41) 2018-08-31 · P/E 25.73× · Consumer Staples median 20.07× (n=41) 2018-09-30 · P/E 25.13× · Consumer Staples median 23.22× (n=41) 2018-10-31 · P/E 22.20× · Consumer Staples median 22.70× (n=42) 2018-11-30 · P/E 21.91× · Consumer Staples median 22.11× (n=42) 2018-12-31 · P/E 19.60× · Consumer Staples median 20.02× (n=42) 2019-01-31 · P/E 24.03× · Consumer Staples median 18.72× (n=42) 2019-02-28 · P/E 24.46× · Consumer Staples median 19.67× (n=39) 2019-03-31 · P/E 25.31× · Consumer Staples median 21.34× (n=39) 2019-04-30 · P/E 25.39× · Consumer Staples median 21.47× (n=39) 2019-05-31 · P/E 26.99× · Consumer Staples median 18.34× (n=39) 2019-06-30 · P/E 28.06× · Consumer Staples median 22.14× (n=39) 2019-07-31 · P/E 30.60× · Consumer Staples median 22.65× (n=39) 2019-08-31 · P/E 27.00× · Consumer Staples median 22.52× (n=38) 2019-09-30 · P/E 28.16× · Consumer Staples median 22.38× (n=38) 2019-10-31 · P/E 30.94× · Consumer Staples median 21.98× (n=37) 2019-11-30 · P/E 28.50× · Consumer Staples median 23.41× (n=38) 2019-12-31 · P/E 26.61× · Consumer Staples median 23.98× (n=38) 2020-01-31 · P/E 24.58× · Consumer Staples median 24.58× (n=37) 2020-02-29 · P/E 20.46× · Consumer Staples median 19.82× (n=40) 2020-03-31 · P/E 26.06× · Consumer Staples median 20.15× (n=43) 2020-04-30 · P/E 23.94× · Consumer Staples median 22.00× (n=43) 2020-05-31 · P/E 25.35× · Consumer Staples median 22.89× (n=45) 2020-06-30 · P/E 24.88× · Consumer Staples median 21.58× (n=45) 2020-07-31 · P/E 25.71× · Consumer Staples median 23.08× (n=45) 2020-08-31 · P/E 16.98× · Consumer Staples median 23.93× (n=45) 2020-09-30 · P/E 16.07× · Consumer Staples median 21.36× (n=45) 2020-10-31 · P/E 15.51× · Consumer Staples median 22.27× (n=46) 2020-11-30 · P/E 15.82× · Consumer Staples median 23.80× (n=45) 2020-12-31 · P/E 16.81× · Consumer Staples median 22.85× (n=46) 2021-01-31 · P/E 17.15× · Consumer Staples median 22.05× (n=47) 2021-02-28 · P/E 18.43× · Consumer Staples median 26.26× (n=50) 2021-03-31 · P/E 19.27× · Consumer Staples median 27.80× (n=55) 2021-04-30 · P/E 18.74× · Consumer Staples median 27.38× (n=55) 2021-05-31 · P/E 19.90× · Consumer Staples median 30.89× (n=55) 2021-06-30 · P/E 18.88× · Consumer Staples median 28.85× (n=54) 2021-07-31 · P/E 19.69× · Consumer Staples median 30.10× (n=54) 2021-08-31 · P/E 16.44× · Consumer Staples median 26.90× (n=55) 2021-09-30 · P/E 15.81× · Consumer Staples median 26.67× (n=55) 2021-10-31 · P/E 16.34× · Consumer Staples median 25.90× (n=55) 2021-11-30 · P/E 15.94× · Consumer Staples median 24.94× (n=57) 2021-12-31 · P/E 17.44× · Consumer Staples median 26.80× (n=57) 2022-01-31 · P/E 15.30× · Consumer Staples median 27.02× (n=57) 2022-02-28 · P/E 15.38× · Consumer Staples median 25.75× (n=57) 2022-03-31 · P/E 16.14× · Consumer Staples median 26.44× (n=61) 2022-04-30 · P/E 15.02× · Consumer Staples median 26.40× (n=61) 2022-05-31 · P/E 14.77× · Consumer Staples median 26.42× (n=61) 2022-06-30 · P/E 14.02× · Consumer Staples median 23.67× (n=61) 2022-07-31 · P/E 14.49× · Consumer Staples median 25.33× (n=61) 2022-08-31 · P/E 15.15× · Consumer Staples median 25.41× (n=61) 2022-09-30 · P/E 14.21× · Consumer Staples median 22.95× (n=61) 2022-10-31 · P/E 15.65× · Consumer Staples median 25.89× (n=61) 2022-11-30 · P/E 15.89× · Consumer Staples median 25.78× (n=61) 2022-12-31 · P/E 15.26× · Consumer Staples median 24.29× (n=60) 2023-01-31 · P/E 15.86× · Consumer Staples median 24.42× (n=61) 2023-02-28 · P/E 16.84× · Consumer Staples median 21.48× (n=59) 2023-03-31 · P/E 18.18× · Consumer Staples median 21.91× (n=56) 2023-04-30 · P/E 19.50× · Consumer Staples median 21.62× (n=56) 2023-05-31 · P/E 21.81× · Consumer Staples median 20.94× (n=56) 2023-06-30 · P/E 22.00× · Consumer Staples median 22.00× (n=55) 2023-07-31 · P/E 20.43× · Consumer Staples median 22.46× (n=55) 2023-08-31 · P/E 18.58× · Consumer Staples median 21.04× (n=55) 2023-09-30 · P/E 18.30× · Consumer Staples median 20.73× (n=55) 2023-10-31 · P/E 18.94× · Consumer Staples median 19.27× (n=55) 2023-11-30 · P/E 17.04× · Consumer Staples median 19.45× (n=53) 2023-12-31 · P/E 19.08× · Consumer Staples median 23.18× (n=54) 2024-01-31 · P/E 19.84× · Consumer Staples median 23.83× (n=54) 2024-02-29 · P/E 18.96× · Consumer Staples median 23.33× (n=56) 2024-03-31 · P/E 19.61× · Consumer Staples median 23.59× (n=55) 2024-04-30 · P/E 18.46× · Consumer Staples median 22.02× (n=55) 2024-05-31 · P/E 18.67× · Consumer Staples median 22.10× (n=55) 2024-06-30 · P/E 17.99× · Consumer Staples median 21.03× (n=55) 2024-07-31 · P/E 19.42× · Consumer Staples median 22.71× (n=55) 2024-08-31 · P/E 18.42× · Consumer Staples median 23.93× (n=55) 2024-09-30 · P/E 18.31× · Consumer Staples median 24.18× (n=55) 2024-10-31 · P/E 16.02× · Consumer Staples median 23.54× (n=55) 2024-11-30 · P/E 16.77× · Consumer Staples median 25.94× (n=57) 2024-12-31 · P/E 16.91× · Consumer Staples median 23.89× (n=58) 2025-01-31 · P/E 14.05× · Consumer Staples median 22.87× (n=58) 2025-02-28 · P/E 13.72× · Consumer Staples median 24.25× (n=62) 2025-03-31 · P/E 13.76× · Consumer Staples median 22.87× (n=63) 2025-04-30 · P/E 12.87× · Consumer Staples median 23.49× (n=63) 2025-05-31 · P/E 12.07× · Consumer Staples median 23.93× (n=63) 2025-06-30 · P/E 12.28× · Consumer Staples median 22.88× (n=62) 2025-07-31 · P/E 12.29× · Consumer Staples median 23.03× (n=63) 2025-08-31 · P/E 12.90× · Consumer Staples median 23.01× (n=63) 2025-09-30 · P/E 12.78× · Consumer Staples median 21.59× (n=63) 2025-10-31 · P/E 12.48× · Consumer Staples median 21.06× (n=63) 2025-11-30 · P/E 14.44× · Consumer Staples median 21.28× (n=62) 2025-12-31 · P/E 14.04× · Consumer Staples median 20.81× (n=61) 2026-01-31 · P/E 16.08× · Consumer Staples median 20.36× (n=61) 2026-02-28 · P/E 16.42× · Consumer Staples median 24.57× (n=59) 2026-03-31 · P/E 15.77× · Consumer Staples median 22.77× (n=59) 2026-04-30 · P/E 16.26× · Consumer Staples median 23.97× (n=59) 2026-05-31 · P/E 14.89× · Consumer Staples median 21.02× (n=59) 2026-06-30 · P/E 17.10× · Consumer Staples median 21.86× (n=59) 2026-07-14 · P/E 17.21× · Consumer Staples median 20.42× (n=107) 2026-08-01 · P/E 16.23× · Consumer Staples median 20.39× (n=105) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 14.66× · $73.72 (2026-08-21 close)
Filed earnings only.
Own median 18.91× × $5.03 = $95.12 vs the $73.72 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 14.49× $72.87 −1.2% 25th percentile 16.14× $81.18 +10.1% median 18.91× $95.12 +29.0% 75th percentile 22.20× $111.69 +51.5% 90th percentile 25.73× $129.42 +75.6% today 14.66× $73.72 —
▸ Show the arithmetic for every rowReference computation · 141 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $5.03 · close $73.72 (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.
