| Size & multiples | |||
| Market Cap | $19.36B | Enterprise Value | $22.46B |
| P/E (TTM) | 23.58× | PEG (trailing) | 1.81× |
| P/S | 0.46× | P/FCF | 8.47× |
| EV/EBITDA | 6.82× | EV/EBIT | 14.19× |
| EV/Sales | 0.53× | EV/FCF | 9.83× |
| FCF Yield | 11.80% | Buyback Yield | 0.71% |
| Owner Earnings (TTM) | $1.23B | Owner Earnings Yield | 6.35% |
| Shareholder Yield | 3.52% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.39 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 10.94% |
| After-tax Cost of Debt | 3.94% | Synthetic credit rating | A+ |
| Cost of Debt · embedded (pre-tax) | 5.84% | Cost of Debt · marginal (synthetic) | 4.70% |
| WACC | 9.57% | ROIC | 6.79% |
| EVA Spread (ROIC−WACC) | −2.78% | EVA | -$442.7M |
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Synthetic rating = ICR-based credit-quality read (Damodaran), not an agency rating.
Flows latest annual · EPS TTM $2.93 · revenue TTM $42.01B · FCF TTM $2.29B
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Compared against all 632 Consumer Discretionary names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| Net Margin | 2.0% | 2.6% | -2.9%–7.3% | 47 ↓weak |
| ROE | 6.9% | 8.4% | -4.9%–18.1% | 46 ↓weak |
