Multiples & cost of capital $313.41 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $3.70B Enterprise Value ⓘ $4.08B P/E (TTM) 36.23× PEG (trailing) — P/S 3.21× P/FCF 23.13× EV/EBITDA ⓘ 17.68× EV/EBIT 23.52× EV/Sales 3.54× EV/FCF 25.48× FCF Yield ⓘ 4.32% Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.17 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 2.57% WACC — ROIC ⓘ 9.11% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $8.65 · revenue TTM $1.15B · FCF TTM $160.0M
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 2026-01-03). 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) 33.06× sits at the 64th percentile of its own 138-month range (2015-03→2026-08) — own median 27.09×, 14.57×–49.15× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 36.23× 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) 33.06× 27.09× P/E — own p10–p90 16.61×–37.70×; range 14.57×–49.15×; median 27.09×; today 33.06× · 138 monthly observations 64th +0.59σ 25.17× 138 · 138 ▸ ROE (FY) 11.2% 13.8% ROE — own p10–p90 10.1%–21.0%; range 10.1%–21.0%; median 13.8%; today 11.2% · 110 monthly observations 12th −1.11σ 10.5% 110 · 10 ▸ ROIC (FY) 9.9% 15.5% ROIC — own p10–p90 12.6%–23.2%; range 9.9%–23.2%; median 15.5%; today 9.9% · 110 monthly observations 1st −1.90σ 9.9% 110 · 10 ▸ Net Margin (FY) 9.7% 8.8% Net Margin — own p10–p90 7.1%–12.1%; range 6.0%–13.4%; median 8.8%; today 9.7% · 138 monthly observations 63rd +0.19σ 4.7% 138 · 12 ▸ 12M Momentum −7.0% 21.3% 12M Momentum — own p10–p90 −13.3%–63.3%; range −32.6%–150.2%; median 21.3%; today −7.0% · 141 monthly observations 25th −0.76σ 14.7% 141 · 141 ▸ EPS Growth 3Y (FY) −5.8% 16.7% EPS Growth 3Y — own p10–p90 −3.5%–31.6%; range −5.8%–31.6%; median 16.7%; today −5.8% · 79 monthly observations 1st −1.82σ 7.1% 79 · 8 ▸ Sales Growth 3Y (FY) 5.2% 8.7% Sales Growth 3Y — own p10–p90 0.1%–19.4%; range 0.1%–19.4%; median 8.7%; today 5.2% · 79 monthly observations 35th −0.76σ 5.4% 79 · 8 Market Cap $3.70B 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 138 monthly observations · 2015-03 → 2026-08
2016 2018 2020 2022 2024 2026 51.57× 12.15× 27.09× Today (live screener basis): 33.06× 2015-03-31 · P/E 20.55× · Industrials median 20.43× (n=211) 2015-04-30 · P/E 19.91× · Industrials median 19.82× (n=212) 2015-05-31 · P/E 18.40× · Industrials median 20.02× (n=212) 2015-06-30 · P/E 18.44× · Industrials median 19.71× (n=215) 2015-07-31 · P/E 17.81× · Industrials median 19.56× (n=218) 2015-08-31 · P/E 17.38× · Industrials median 18.80× (n=217) 2015-09-30 · P/E 15.24× · Industrials median 17.96× (n=218) 2015-10-31 · P/E 16.06× · Industrials median 19.42× (n=218) 2015-11-30 · P/E 16.92× · Industrials median 19.96× (n=218) 2015-12-31 · P/E 15.86× · Industrials median 19.08× (n=218) 2016-01-31 · P/E 15.16× · Industrials median 17.98× (n=218) 2016-02-29 · P/E 14.91× · Industrials median 17.86× (n=215) 2016-03-31 · P/E 14.57× · Industrials median 19.32× (n=217) 2016-04-30 · P/E 15.27× · Industrials median 19.60× (n=217) 2016-05-31 · P/E 16.05× · Industrials median 19.52× (n=219) 2016-06-30 · P/E 16.62× · Industrials median 19.78× (n=219) 2016-07-31 · P/E 17.72× · Industrials median 20.48× (n=219) 2016-08-31 · P/E 17.30× · Industrials median 20.53× (n=219) 2016-09-30 · P/E 16.81× · Industrials median 20.59× (n=219) 2016-10-31 · P/E 16.66× · Industrials median 19.79× (n=218) 2016-11-30 · P/E 20.19× · Industrials median 21.98× (n=217) 2016-12-31 · P/E 19.74× · Industrials median 22.07× (n=217) 2017-01-31 · P/E 19.87× · Industrials median 22.54× (n=218) 2017-02-28 · P/E 19.97× · Industrials median 23.72× (n=216) 2017-03-31 · P/E 20.61× · Industrials median 23.56× (n=216) 2017-04-30 · P/E 21.58× · Industrials median 24.33× (n=216) 2017-05-31 · P/E 26.68× · Industrials median 24.05× (n=216) 2017-06-30 · P/E 26.11× · Industrials median 23.98× (n=215) 2017-07-31 · P/E 27.10× · Industrials median 23.84× (n=215) 2017-08-31 · P/E 30.16× · Industrials median 23.73× (n=216) 2017-09-30 · P/E 34.22× · Industrials median 25.28× (n=216) 2017-10-31 · P/E 39.44× · Industrials median 26.78× (n=216) 2017-11-30 · P/E 35.52× · Industrials median 27.16× (n=217) 2017-12-31 · P/E 34.86× · Industrials median 27.41× (n=217) 2018-01-31 · P/E 34.81× · Industrials median 27.43× (n=217) 2018-02-28 · P/E 34.69× · Industrials median 24.51× (n=227) 2018-03-31 · P/E 34.36× · Industrials median 23.87× (n=231) 2018-04-30 · P/E 33.55× · Industrials median 23.44× (n=230) 2018-05-31 · P/E 35.47× · Industrials median 23.60× (n=230) 2018-06-30 · P/E 34.96× · Industrials median 23.43× (n=229) 2018-07-31 · P/E 35.13× · Industrials median 24.30× (n=229) 2018-08-31 · P/E 36.75× · Industrials median 25.15× (n=229) 2018-09-30 · P/E 39.22× · Industrials median 24.85× (n=230) 2018-10-31 · P/E 35.89× · Industrials median 22.67× (n=230) 2018-11-30 · P/E 33.12× · Industrials median 23.06× (n=229) 2018-12-31 · P/E 29.62× · Industrials median 20.23× (n=230) 2019-01-31 · P/E 31.02× · Industrials median 22.30× (n=232) 2019-02-28 · P/E 16.50× · Industrials median 21.54× (n=241) 2019-03-31 · P/E 16.60× · Industrials median 20.14× (n=239) 2019-04-30 · P/E 18.51× · Industrials median 20.74× (n=239) 2019-05-31 · P/E 15.32× · Industrials median 18.59× (n=239) 2019-06-30 · P/E 17.13× · Industrials median 20.53× (n=239) 2019-07-31 · P/E 17.63× · Industrials median 21.16× (n=239) 2019-08-31 · P/E 15.53× · Industrials median 19.89× (n=240) 2019-09-30 · P/E 16.56× · Industrials median 20.80× (n=239) 2019-10-31 · P/E 17.13× · Industrials median 21.06× (n=240) 2019-11-30 · P/E 18.38× · Industrials median 21.70× (n=239) 2019-12-31 · P/E 19.88× · Industrials median 21.72× (n=239) 2020-01-31 · P/E 20.11× · Industrials median 21.02× (n=238) 2020-02-29 · P/E 20.00× · Industrials median 18.61× (n=235) 2020-03-31 · P/E 16.44× · Industrials median 15.75× (n=237) 2020-04-30 · P/E 18.52× · Industrials median 18.05× (n=240) 2020-05-31 · P/E 21.33× · Industrials median 19.09× (n=242) 2020-06-30 · P/E 21.95× · Industrials median 19.06× (n=246) 2020-07-31 · P/E 23.90× · Industrials median 20.04× (n=246) 2020-08-31 · P/E 25.65× · Industrials median 21.84× (n=246) 2020-09-30 · P/E 24.15× · Industrials median 20.94× (n=246) 2020-10-31 · P/E 25.36× · Industrials median 21.14× (n=247) 2020-11-30 · P/E 28.17× · Industrials median 24.23× (n=249) 2020-12-31 · P/E 31.05× · Industrials median 25.34× (n=252) 2021-01-31 · P/E 31.49× · Industrials median 24.78× (n=253) 2021-02-28 · P/E 38.33× · Industrials median 29.53× (n=236) 2021-03-31 · P/E 38.79× · Industrials median 30.59× (n=242) 2021-04-30 · P/E 37.32× · Industrials median 31.81× (n=243) 2021-05-31 · P/E 35.22× · Industrials median 32.70× (n=244) 2021-06-30 · P/E 36.92× · Industrials median 31.75× (n=246) 2021-07-31 · P/E 37.76× · Industrials median 31.76× (n=246) 2021-08-31 · P/E 43.84× · Industrials median 33.15× (n=248) 2021-09-30 · P/E 42.79× · Industrials median 31.17× (n=249) 2021-10-31 · P/E 46.57× · Industrials median 32.27× (n=250) 2021-11-30 · P/E 49.15× · Industrials median 32.68× (n=254) 2021-12-31 · P/E 48.32× · Industrials median 33.00× (n=255) 2022-01-31 · P/E 43.81× · Industrials median 30.38× (n=255) 2022-02-28 · P/E 41.37× · Industrials median 24.00× (n=282) 2022-03-31 · P/E 26.93× · Industrials median 22.67× (n=299) 2022-04-30 · P/E 25.66× · Industrials median 20.86× (n=301) 2022-05-31 · P/E 25.67× · Industrials median 21.47× (n=301) 2022-06-30 · P/E 25.29× · Industrials median 19.46× (n=301) 2022-07-31 · P/E 28.27× · Industrials median 21.65× (n=303) 2022-08-31 · P/E 24.89× · Industrials median 19.42× (n=301) 2022-09-30 · P/E 23.14× · Industrials median 17.65× (n=303) 2022-10-31 · P/E 24.68× · Industrials median 19.50× (n=304) 2022-11-30 · P/E 26.77× · Industrials median 20.83× (n=306) 2022-12-31 · P/E 24.64× · Industrials median 19.71× (n=307) 2023-01-31 · P/E 28.26× · Industrials median 21.09× (n=308) 2023-02-28 · P/E 20.74× · Industrials median 19.95× (n=315) 2023-03-31 · P/E 20.15× · Industrials median 19.41× (n=308) 2023-04-30 · P/E 17.95× · Industrials median 19.10× (n=308) 2023-05-31 · P/E 18.33× · Industrials median 18.23× (n=307) 2023-06-30 · P/E 21.46× · Industrials median 21.18× (n=308) 2023-07-31 · P/E 21.53× · Industrials median 21.52× (n=309) 2023-08-31 · P/E 21.23× · Industrials median 21.04× (n=309) 2023-09-30 · P/E 21.79× · Industrials median 19.81× (n=309) 2023-10-31 · P/E 21.26× · Industrials median 18.69× (n=310) 2023-11-30 · P/E 25.18× · Industrials median 20.10× (n=309) 2023-12-31 · P/E 27.08× · Industrials median 22.75× (n=309) 2024-01-31 · P/E 27.63× · Industrials median 22.15× (n=309) 2024-02-29 · P/E 34.07× · Industrials median 24.21× (n=317) 2024-03-31 · P/E 33.14× · Industrials median 25.34× (n=318) 2024-04-30 · P/E 27.66× · Industrials median 23.76× (n=322) 2024-05-31 · P/E 28.89× · Industrials median 24.60× (n=323) 2024-06-30 · P/E 29.67× · Industrials median 23.89× (n=323) 2024-07-31 · P/E 35.50× · Industrials median 25.52× (n=323) 2024-08-31 · P/E 32.44× · Industrials median 25.08× (n=321) 2024-09-30 · P/E 34.14× · Industrials median 25.66× (n=323) 2024-10-31 · P/E 33.64× · Industrials median 25.19× (n=323) 2024-11-30 · P/E 41.70× · Industrials median 26.72× (n=324) 2024-12-31 · P/E 34.85× · Industrials median 24.44× (n=325) 2025-01-31 · P/E 37.67× · Industrials median 24.63× (n=329) 2025-02-28 · P/E 39.50× · Industrials median 22.32× (n=340) 2025-03-31 · P/E 35.54× · Industrials median 21.00× (n=336) 2025-04-30 · P/E 31.12× · Industrials median 20.48× (n=339) 2025-05-31 · P/E 33.11× · Industrials median 21.95× (n=336) 2025-06-30 · P/E 33.49× · Industrials median 23.10× (n=335) 2025-07-31 · P/E 35.10× · Industrials median 23.31× (n=334) 2025-08-31 · P/E 34.10× · Industrials median 24.20× (n=336) 2025-09-30 · P/E 31.39× · Industrials median 24.71× (n=334) 2025-10-31 · P/E 29.18× · Industrials median 24.61× (n=334) 2025-11-30 · P/E 29.34× · Industrials median 24.69× (n=335) 2025-12-31 · P/E 30.07× · Industrials median 25.78× (n=335) 2026-01-31 · P/E 33.87× · Industrials median 28.03× (n=335) 2026-02-28 · P/E 35.78× · Industrials median 28.50× (n=332) 2026-03-31 · P/E 33.80× · Industrials median 26.22× (n=332) 2026-04-30 · P/E 33.89× · Industrials median 27.67× (n=332) 2026-05-31 · P/E 36.90× · Industrials median 27.28× (n=334) 2026-06-30 · P/E 36.33× · Industrials median 27.65× (n=335) 2026-07-14 · P/E 33.75× · Industrials median 23.99× (n=522) 2026-08-01 · P/E 32.47× · Industrials median 25.17× (n=517) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 36.23× · $313.41 (2026-08-21 close)
Filed earnings only.
Own median 27.09× × $8.65 = $234.34 vs the $313.41 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 16.61× $143.68 −54.2% 25th percentile 19.88× $171.99 −45.1% median 27.09× $234.34 −25.2% 75th percentile 34.33× $296.93 −5.3% 90th percentile 37.70× $326.07 +4.0% today 36.23× $313.41 —
▸ Show the arithmetic for every rowReference computation · 138 monthly P/E observations in Full · EPS basis FY2026 EPS (Diluted) $8.65 · close $313.41 (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.
