Multiples & cost of capital $23.11 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $553.9M Enterprise Value ⓘ $581.2M P/E (TTM) 20.45× PEG (trailing) — P/S 0.39× P/FCF 26.66× EV/EBITDA ⓘ 5.55× EV/EBIT 8.80× EV/Sales 0.41× EV/FCF 27.97× FCF Yield ⓘ 3.75% Buyback Yield 2.14% Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.19 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 3.84% WACC — ROIC ⓘ 5.59% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $1.13 · revenue TTM $1.43B · FCF TTM $20.8M
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 2026-06-30). 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) 33.99× sits at the 91st percentile of its own 133-month range (2015-08→2026-08) — own median 17.70×, 7.70×–44.43× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 20.45× on trailing-12-month earnings
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) 33.99× 17.70× P/E — own p10–p90 10.18×–34.48×; range 7.70×–44.43×; median 17.70×; today 33.99× · 133 monthly observations 91st +1.78σ 32.13× 133 · 132 ▸ ROE (FY) 3.1% 7.0% ROE — own p10–p90 3.1%–11.4%; range 3.1%–13.8%; median 7.0%; today 3.1% · 121 monthly observations 5th −1.30σ 4.1% 121 · 10 ▸ ROIC (FY) 4.3% 7.3% ROIC — own p10–p90 4.3%–16.4%; range 4.3%–16.4%; median 7.3%; today 4.3% · 73 monthly observations 9th −1.26σ 4.8% 73 · 6 ▸ Net Margin (FY) 1.1% 2.6% Net Margin — own p10–p90 1.2%–3.7%; range 1.1%–4.4%; median 2.6%; today 1.1% · 133 monthly observations 5th −1.32σ 1.6% 133 · 11 ▸ 12M Momentum 26.2% 3.8% 12M Momentum — own p10–p90 −23.6%–60.7%; range −40.7%–143.1%; median 3.8%; today 26.2% · 132 monthly observations 68th +0.52σ 2.4% 132 · 131 ▸ EPS Growth 3Y (FY) −18.1% −11.4% EPS Growth 3Y — own p10–p90 −28.8%–53.4%; range −28.8%–53.4%; median −11.4%; today −18.1% · 97 monthly observations 19th −0.81σ 11.5% 97 · 8 ▸ Sales Growth 3Y (FY) 3.3% 8.8% Sales Growth 3Y — own p10–p90 3.3%–14.9%; range 3.3%–14.9%; median 8.8%; today 3.3% · 97 monthly observations 7th −1.47σ 5.5% 97 · 8 Market Cap $553.88M 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 133 monthly observations · 2015-08 → 2026-08
2016 2018 2020 2022 2024 2026 47.27× 5.11× 17.70× Today (live screener basis): 33.99× 2015-08-31 · P/E 13.20× · Information Technology median 24.79× (n=144) 2015-09-30 · P/E 13.40× · Information Technology median 24.24× (n=144) 2015-10-31 · P/E 12.80× · Information Technology median 26.87× (n=144) 2015-11-30 · P/E 12.88× · Information Technology median 26.77× (n=146) 2015-12-31 · P/E 12.35× · Information Technology median 25.10× (n=150) 2016-01-31 · P/E 11.28× · Information Technology median 23.59× (n=149) 2016-02-29 · P/E 12.83× · Information Technology median 23.00× (n=145) 2016-03-31 · P/E 12.55× · Information Technology median 24.91× (n=144) 2016-04-30 · P/E 12.29× · Information Technology median 24.56× (n=144) 2016-05-31 · P/E 12.66× · Information Technology median 23.88× (n=141) 2016-06-30 · P/E 13.99× · Information Technology median 24.51× (n=142) 2016-07-31 · P/E 14.18× · Information Technology median 26.06× (n=142) 2016-08-31 · P/E 15.95× · Information Technology median 27.27× (n=142) 2016-09-30 · P/E 18.24× · Information Technology median 27.58× (n=142) 2016-10-31 · P/E 18.29× · Information Technology median 27.09× (n=141) 2016-11-30 · P/E 22.96× · Information Technology median 27.83× (n=142) 2016-12-31 · P/E 23.95× · Information Technology median 27.43× (n=142) 2017-01-31 · P/E 22.50× · Information Technology median 29.03× (n=142) 2017-02-28 · P/E 21.18× · Information Technology median 29.04× (n=148) 2017-03-31 · P/E 22.30× · Information Technology median 30.35× (n=152) 2017-04-30 · P/E 22.70× · Information Technology median 31.06× (n=153) 2017-05-31 · P/E 22.89× · Information Technology median 32.02× (n=154) 2017-06-30 · P/E 23.75× · Information Technology median 30.49× (n=154) 2017-07-31 · P/E 25.59× · Information Technology median 31.90× (n=154) 2017-08-31 · P/E 15.36× · Information Technology median 30.34× (n=156) 2017-09-30 · P/E 17.46× · Information Technology median 32.33× (n=157) 2017-10-31 · P/E 17.74× · Information Technology median 33.46× (n=158) 2017-11-30 · P/E 16.81× · Information Technology median 33.39× (n=158) 2017-12-31 · P/E 14.72× · Information Technology median 33.66× (n=158) 2018-01-31 · P/E 14.92× · Information Technology median 35.96× (n=159) 2018-02-28 · P/E 13.99× · Information Technology median 32.75× (n=154) 2018-03-31 · P/E 13.02× · Information Technology median 31.01× (n=153) 2018-04-30 · P/E 12.78× · Information Technology median 30.83× (n=154) 2018-05-31 · P/E 15.08× · Information Technology median 31.65× (n=155) 2018-06-30 · P/E 14.76× · Information Technology median 33.00× (n=155) 2018-07-31 · P/E 16.41× · Information Technology median 32.64× (n=155) 2018-08-31 · P/E 31.94× · Information Technology median 34.52× (n=156) 2018-09-30 · P/E 31.69× · Information Technology median 34.21× (n=154) 2018-10-31 · P/E 29.68× · Information Technology median 29.85× (n=154) 2018-11-30 · P/E 28.45× · Information Technology median 31.70× (n=152) 2018-12-31 · P/E 24.98× · Information Technology median 28.38× (n=153) 2019-01-31 · P/E 26.08× · Information Technology median 31.18× (n=153) 2019-02-28 · P/E 25.00× · Information Technology median 30.48× (n=160) 2019-03-31 · P/E 24.98× · Information Technology median 30.43× (n=163) 2019-04-30 · P/E 24.40× · Information Technology median 31.51× (n=161) 2019-05-31 · P/E 22.98× · Information Technology median 28.20× (n=162) 2019-06-30 · P/E 26.19× · Information Technology median 29.08× (n=164) 2019-07-31 · P/E 25.65× · Information Technology median 29.63× (n=164) 2019-08-31 · P/E 10.92× · Information Technology median 30.05× (n=163) 2019-09-30 · P/E 11.99× · Information Technology median 29.35× (n=164) 2019-10-31 · P/E 12.28× · Information Technology median 28.89× (n=164) 2019-11-30 · P/E 14.50× · Information Technology median 29.81× (n=164) 2019-12-31 · P/E 14.50× · Information Technology median 30.65× (n=167) 2020-01-31 · P/E 13.37× · Information Technology median 31.45× (n=168) 2020-02-29 · P/E 11.20× · Information Technology median 29.91× (n=167) 2020-03-31 · P/E 9.02× · Information Technology median 26.24× (n=170) 2020-04-30 · P/E 11.17× · Information Technology median 29.78× (n=171) 2020-05-31 · P/E 11.73× · Information Technology median 31.78× (n=168) 2020-06-30 · P/E 11.19× · Information Technology median 32.50× (n=167) 2020-07-31 · P/E 10.98× · Information Technology median 34.63× (n=167) 2020-08-31 · P/E 18.99× · Information Technology median 34.25× (n=170) 2020-09-30 · P/E 16.28× · Information Technology median 33.32× (n=176) 2020-10-31 · P/E 17.07× · Information Technology median 33.50× (n=177) 2020-11-30 · P/E 21.70× · Information Technology median 38.88× (n=176) 2020-12-31 · P/E 22.52× · Information Technology median 41.99× (n=178) 2021-01-31 · P/E 27.00× · Information Technology median 39.44× (n=179) 2021-02-28 · P/E 33.07× · Information Technology median 39.30× (n=189) 2021-03-31 · P/E 36.34× · Information Technology median 40.28× (n=202) 2021-04-30 · P/E 32.41× · Information Technology median 41.07× (n=202) 2021-05-31 · P/E 31.52× · Information Technology median 41.13× (n=205) 2021-06-30 · P/E 30.62× · Information Technology median 42.68× (n=206) 2021-07-31 · P/E 28.72× · Information Technology median 43.84× (n=206) 2021-08-31 · P/E 10.79× · Information Technology median 44.68× (n=209) 2021-09-30 · P/E 11.50× · Information Technology median 42.34× (n=207) 2021-10-31 · P/E 12.83× · Information Technology median 42.81× (n=207) 2021-11-30 · P/E 9.47× · Information Technology median 41.07× (n=211) 2021-12-31 · P/E 9.71× · Information Technology median 41.86× (n=213) 2022-01-31 · P/E 8.83× · Information Technology median 38.67× (n=215) 2022-02-28 · P/E 7.70× · Information Technology median 30.03× (n=218) 2022-03-31 · P/E 8.92× · Information Technology median 29.16× (n=235) 2022-04-30 · P/E 7.96× · Information Technology median 25.69× (n=234) 2022-05-31 · P/E 8.49× · Information Technology median 26.95× (n=238) 2022-06-30 · P/E 8.97× · Information Technology median 24.50× (n=239) 2022-07-31 · P/E 9.82× · Information Technology median 27.77× (n=239) 2022-08-31 · P/E 17.37× · Information Technology median 26.64× (n=240) 2022-09-30 · P/E 13.83× · Information Technology median 24.18× (n=239) 2022-10-31 · P/E 16.67× · Information Technology median 24.60× (n=243) 2022-11-30 · P/E 18.62× · Information Technology median 27.72× (n=243) 2022-12-31 · P/E 18.22× · Information Technology median 25.24× (n=244) 2023-01-31 · P/E 20.58× · Information Technology median 27.72× (n=243) 2023-02-28 · P/E 20.17× · Information Technology median 26.31× (n=236) 2023-03-31 · P/E 19.44× · Information Technology median 26.65× (n=238) 2023-04-30 · P/E 16.23× · Information Technology median 24.84× (n=237) 2023-05-31 · P/E 20.00× · Information Technology median 27.73× (n=234) 2023-06-30 · P/E 22.28× · Information Technology median 29.03× (n=235) 2023-07-31 · P/E 23.53× · Information Technology median 30.52× (n=235) 2023-08-31 · P/E 13.60× · Information Technology median 30.12× (n=231) 2023-09-30 · P/E 12.33× · Information Technology median 28.31× (n=234) 2023-10-31 · P/E 11.80× · Information Technology median 26.45× (n=232) 2023-11-30 · P/E 11.10× · Information Technology median 28.09× (n=234) 2023-12-31 · P/E 12.14× · Information Technology median 30.23× (n=233) 2024-01-31 · P/E 10.71× · Information Technology median 29.57× (n=232) 2024-02-29 · P/E 10.14× · Information Technology median 33.32× (n=241) 2024-03-31 · P/E 9.75× · Information Technology median 32.82× (n=238) 2024-04-30 · P/E 9.43× · Information Technology median 30.80× (n=239) 2024-05-31 · P/E 10.32× · Information Technology median 31.60× (n=241) 2024-06-30 · P/E 9.90× · Information Technology median 31.41× (n=241) 2024-07-31 · P/E 10.68× · Information Technology median 31.99× (n=241) 2024-08-31 · P/E 22.78× · Information Technology median 31.42× (n=239) 2024-09-30 · P/E 22.85× · Information Technology median 31.46× (n=240) 2024-10-31 · P/E 21.96× · Information Technology median 31.67× (n=242) 2024-11-30 · P/E 24.21× · Information Technology median 34.97× (n=239) 2024-12-31 · P/E 23.12× · Information Technology median 34.50× (n=238) 2025-01-31 · P/E 22.44× · Information Technology median 34.75× (n=236) 2025-02-28 · P/E 22.25× · Information Technology median 33.15× (n=251) 2025-03-31 · P/E 20.31× · Information Technology median 29.89× (n=255) 2025-04-30 · P/E 17.70× · Information Technology median 29.20× (n=253) 2025-05-31 · P/E 22.35× · Information Technology median 32.67× (n=254) 2025-06-30 · P/E 23.74× · Information Technology median 34.45× (n=255) 2025-07-31 · P/E 23.16× · Information Technology median 34.01× (n=255) 2025-08-31 · P/E 42.46× · Information Technology median 35.61× (n=257) 2025-09-30 · P/E 43.91× · Information Technology median 35.97× (n=260) 2025-10-31 · P/E 42.76× · Information Technology median 35.06× (n=260) 2025-11-30 · P/E 42.50× · Information Technology median 33.58× (n=257) 2025-12-31 · P/E 40.91× · Information Technology median 34.62× (n=255) 2026-01-31 · P/E 44.43× · Information Technology median 33.78× (n=256) 2026-02-28 · P/E 36.75× · Information Technology median 31.08× (n=265) 2026-03-31 · P/E 34.84× · Information Technology median 30.46× (n=278) 2026-04-30 · P/E 39.72× · Information Technology median 34.18× (n=280) 2026-05-31 · P/E 38.13× · Information Technology median 34.75× (n=284) 2026-06-30 · P/E 37.65× · Information Technology median 33.66× (n=285) 2026-07-14 · P/E 36.28× · Information Technology median 33.44× (n=380) 2026-08-01 · P/E 36.15× · Information Technology median 32.13× (n=361) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 33.99× · $23.11 (2026-08-21 close)
Filed earnings only.
Own median 17.70× × $0.68 = $12.04 vs the $23.11 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 10.18× $6.92 −70.1% 25th percentile 12.35× $8.40 −63.7% median 17.70× $12.04 −47.9% 75th percentile 23.95× $16.28 −29.5% 90th percentile 34.48× $23.45 +1.5% today 33.99× $23.11 —
▸ Show the arithmetic for every rowReference computation · 133 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $0.68 · close $23.11 (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.
