Multiples & cost of capital $24.94 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $3.89B Enterprise Value ⓘ — P/E (TTM) 20.44× PEG (trailing) 0.56× P/S 2.63× P/FCF 21.68× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 4.61% Buyback Yield 0.40% Owner Earnings Yield — Shareholder Yield 1.51% Cost of capital & EVAmethodology → Beta (5y monthly) 1.00 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 0.72% WACC — ROIC ⓘ — EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $1.22 · revenue TTM $1.48B · FCF TTM $179.6M
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 2025-09-30). 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) 20.44× sits at the 20th percentile of its own 141-month range (2014-12→2026-08) — own median 28.80×, 12.88×–66.05× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 20.44× 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) 20.44× 28.80× P/E — own p10–p90 15.67×–39.45×; range 12.88×–66.05×; median 28.80×; today 20.44× · 141 monthly observations 20th −0.82σ 25.17× 141 · 141 ▸ ROE (FY) 21.4% 12.4% ROE — own p10–p90 10.5%–21.4%; range 8.6%–27.2%; median 12.4%; today 21.4% · 130 monthly observations 87th +1.19σ 10.5% 130 · 11 ▸ ROIC (FY) 10.9% (2022-10) — no band (36 mo · 3 distinct) — — 9.9% 36 · 3 ▸ Net Margin (FY) 13.4% 6.7% Net Margin — own p10–p90 4.7%–13.4%; range 3.9%–14.9%; median 6.7%; today 13.4% · 141 monthly observations 88th +1.63σ 4.7% 141 · 12 ▸ 12M Momentum 3.1% 8.3% 12M Momentum — own p10–p90 −14.5%–56.4%; range −31.7%–91.4%; median 8.3%; today 3.1% · 141 monthly observations 51st −0.21σ 14.7% 141 · 140 ▸ EPS Growth 3Y (FY) 36.5% 18.9% EPS Growth 3Y — own p10–p90 −12.6%–51.4%; range −12.6%–51.4%; median 18.9%; today 36.5% · 83 monthly observations 80th +0.88σ 7.1% 83 · 7 ▸ Sales Growth 3Y (FY) 4.7% 5.8% Sales Growth 3Y — own p10–p90 −11.3%–9.3%; range −11.3%–9.8%; median 5.8%; today 4.7% · 106 monthly observations 16th +0.02σ 5.4% 106 · 9 Market Cap $3.89B 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 69.77× 9.16× 28.80× Today (live screener basis): 20.44× 2014-12-31 · P/E 30.12× · Industrials median 19.76× (n=47) 2015-01-31 · P/E 30.09× · Industrials median 18.82× (n=51) 2015-02-28 · P/E 26.94× · Industrials median 20.63× (n=174) 2015-03-31 · P/E 28.97× · Industrials median 20.43× (n=211) 2015-04-30 · P/E 27.53× · Industrials median 19.82× (n=212) 2015-05-31 · P/E 27.12× · Industrials median 20.02× (n=212) 2015-06-30 · P/E 26.76× · Industrials median 19.71× (n=215) 2015-07-31 · P/E 26.26× · Industrials median 19.56× (n=218) 2015-08-31 · P/E 26.32× · Industrials median 18.80× (n=217) 2015-09-30 · P/E 22.53× · Industrials median 17.96× (n=218) 2015-10-31 · P/E 25.88× · Industrials median 19.42× (n=218) 2015-11-30 · P/E 49.05× · Industrials median 19.96× (n=218) 2015-12-31 · P/E 45.26× · Industrials median 19.08× (n=218) 2016-01-31 · P/E 43.21× · Industrials median 17.98× (n=218) 2016-02-29 · P/E 45.32× · Industrials median 17.86× (n=215) 2016-03-31 · P/E 52.00× · Industrials median 19.32× (n=217) 2016-04-30 · P/E 56.58× · Industrials median 19.60× (n=217) 2016-05-31 · P/E 57.95× · Industrials median 19.52× (n=219) 2016-06-30 · P/E 60.11× · Industrials median 19.78× (n=219) 2016-07-31 · P/E 62.42× · Industrials median 20.48× (n=219) 2016-08-31 · P/E 63.63× · Industrials median 20.53× (n=219) 2016-09-30 · P/E 66.05× · Industrials median 20.59× (n=219) 2016-10-31 · P/E 64.84× · Industrials median 19.79× (n=218) 2016-11-30 · P/E 33.92× · Industrials median 21.98× (n=217) 2016-12-31 · P/E 34.13× · Industrials median 22.07× (n=217) 2017-01-31 · P/E 34.51× · Industrials median 22.54× (n=218) 2017-02-28 · P/E 31.77× · Industrials median 23.72× (n=216) 2017-03-31 · P/E 30.31× · Industrials median 23.56× (n=216) 2017-04-30 · P/E 28.85× · Industrials median 24.33× (n=216) 2017-05-31 · P/E 28.67× · Industrials median 24.05× (n=216) 2017-06-30 · P/E 29.95× · Industrials median 23.98× (n=215) 2017-07-31 · P/E 29.74× · Industrials median 23.84× (n=215) 2017-08-31 · P/E 30.74× · Industrials median 23.73× (n=216) 2017-09-30 · P/E 32.82× · Industrials median 25.28× (n=216) 2017-10-31 · P/E 30.62× · Industrials median 26.78× (n=216) 2017-11-30 · P/E 16.43× · Industrials median 27.16× (n=217) 2017-12-31 · P/E 16.49× · Industrials median 27.41× (n=217) 2018-01-31 · P/E 15.30× · Industrials median 27.43× (n=217) 2018-02-28 · P/E 14.47× · Industrials median 24.51× (n=227) 2018-03-31 · P/E 14.30× · Industrials median 23.87× (n=231) 2018-04-30 · P/E 12.88× · Industrials median 23.44× (n=230) 2018-05-31 · P/E 15.67× · Industrials median 23.60× (n=230) 2018-06-30 · P/E 15.42× · Industrials median 23.43× (n=229) 2018-07-31 · P/E 16.25× · Industrials median 24.30× (n=229) 2018-08-31 · P/E 15.22× · Industrials median 25.15× (n=229) 2018-09-30 · P/E 15.14× · Industrials median 24.85× (n=230) 2018-10-31 · P/E 13.50× · Industrials median 22.67× (n=230) 2018-11-30 · P/E 15.95× · Industrials median 23.06× (n=229) 2018-12-31 · P/E 13.79× · Industrials median 20.23× (n=230) 2019-01-31 · P/E 14.97× · Industrials median 22.30× (n=232) 2019-02-28 · P/E 15.82× · Industrials median 21.54× (n=241) 2019-03-31 · P/E 15.21× · Industrials median 20.14× (n=239) 2019-04-30 · P/E 16.26× · Industrials median 20.74× (n=239) 2019-05-31 · P/E 14.00× · Industrials median 18.59× (n=239) 2019-06-30 · P/E 14.88× · Industrials median 20.53× (n=239) 2019-07-31 · P/E 15.41× · Industrials median 21.16× (n=239) 2019-08-31 · P/E 15.85× · Industrials median 19.89× (n=240) 2019-09-30 · P/E 17.03× · Industrials median 20.80× (n=239) 2019-10-31 · P/E 17.73× · Industrials median 21.06× (n=240) 2019-11-30 · P/E 28.20× · Industrials median 21.70× (n=239) 2019-12-31 · P/E 29.95× · Industrials median 21.72× (n=239) 2020-01-31 · P/E 29.13× · Industrials median 21.02× (n=238) 2020-02-29 · P/E 27.38× · Industrials median 18.61× (n=235) 2020-03-31 · P/E 20.02× · Industrials median 15.75× (n=237) 2020-04-30 · P/E 23.73× · Industrials median 18.05× (n=240) 2020-05-31 · P/E 23.35× · Industrials median 19.09× (n=242) 2020-06-30 · P/E 23.57× · Industrials median 19.06× (n=246) 2020-07-31 · P/E 25.30× · Industrials median 20.04× (n=246) 2020-08-31 · P/E 27.00× · Industrials median 21.84× (n=246) 2020-09-30 · P/E 25.98× · Industrials median 20.94× (n=246) 2020-10-31 · P/E 25.90× · Industrials median 21.14× (n=247) 2020-11-30 · P/E 29.68× · Industrials median 24.23× (n=249) 2020-12-31 · P/E 30.95× · Industrials median 25.34× (n=252) 2021-01-31 · P/E 29.98× · Industrials median 24.78× (n=253) 2021-02-28 · P/E 32.23× · Industrials median 29.53× (n=236) 2021-03-31 · P/E 34.73× · Industrials median 30.59× (n=242) 2021-04-30 · P/E 35.90× · Industrials median 31.81× (n=243) 2021-05-31 · P/E 36.17× · Industrials median 32.70× (n=244) 2021-06-30 · P/E 36.05× · Industrials median 31.75× (n=246) 2021-07-31 · P/E 37.05× · Industrials median 31.76× (n=246) 2021-08-31 · P/E 41.55× · Industrials median 33.15× (n=248) 2021-09-30 · P/E 38.05× · Industrials median 31.17× (n=249) 2021-10-31 · P/E 41.02× · Industrials median 32.27× (n=250) 2021-11-30 · P/E 31.00× · Industrials median 32.68× (n=254) 2021-12-31 · P/E 32.73× · Industrials median 33.00× (n=255) 2022-01-31 · P/E 29.20× · Industrials median 30.38× (n=255) 2022-02-28 · P/E 28.84× · Industrials median 24.00× (n=282) 2022-03-31 · P/E 29.36× · Industrials median 22.67× (n=299) 2022-04-30 · P/E 27.34× · Industrials median 20.86× (n=301) 2022-05-31 · P/E 27.11× · Industrials median 21.47× (n=301) 2022-06-30 · P/E 26.66× · Industrials median 19.46× (n=301) 2022-07-31 · P/E 29.59× · Industrials median 21.65× (n=303) 2022-08-31 · P/E 25.64× · Industrials median 19.42× (n=301) 2022-09-30 · P/E 23.34× · Industrials median 17.65× (n=303) 2022-10-31 · P/E 26.59× · Industrials median 19.50× (n=304) 2022-11-30 · P/E 24.29× · Industrials median 20.83× (n=306) 2022-12-31 · P/E 22.42× · Industrials median 19.71× (n=307) 2023-01-31 · P/E 26.35× · Industrials median 21.09× (n=308) 2023-02-28 · P/E 28.90× · Industrials median 19.95× (n=315) 2023-03-31 · P/E 29.04× · Industrials median 19.41× (n=308) 2023-04-30 · P/E 27.92× · Industrials median 19.10× (n=308) 2023-05-31 · P/E 28.54× · Industrials median 18.23× (n=307) 2023-06-30 · P/E 33.81× · Industrials median 21.18× (n=308) 2023-07-31 · P/E 33.52× · Industrials median 21.52× (n=309) 2023-08-31 · P/E 29.42× · Industrials median 21.04× (n=309) 2023-09-30 · P/E 26.42× · Industrials median 19.81× (n=309) 2023-10-31 · P/E 25.77× · Industrials median 18.69× (n=310) 2023-11-30 · P/E 27.69× · Industrials median 20.10× (n=309) 2023-12-31 · P/E 26.18× · Industrials median 22.75× (n=309) 2024-01-31 · P/E 24.93× · Industrials median 22.15× (n=309) 2024-02-29 · P/E 28.27× · Industrials median 24.21× (n=317) 2024-03-31 · P/E 29.25× · Industrials median 25.34× (n=318) 2024-04-30 · P/E 28.80× · Industrials median 23.76× (n=322) 2024-05-31 · P/E 33.75× · Industrials median 24.60× (n=323) 2024-06-30 · P/E 32.58× · Industrials median 23.89× (n=323) 2024-07-31 · P/E 37.60× · Industrials median 25.52× (n=323) 2024-08-31 · P/E 39.04× · Industrials median 25.08× (n=321) 2024-09-30 · P/E 39.45× · Industrials median 25.66× (n=323) 2024-10-31 · P/E 39.25× · Industrials median 25.19× (n=323) 2024-11-30 · P/E 33.84× · Industrials median 26.72× (n=324) 2024-12-31 · P/E 30.41× · Industrials median 24.44× (n=325) 2025-01-31 · P/E 31.08× · Industrials median 24.63× (n=329) 2025-02-28 · P/E 34.81× · Industrials median 22.32× (n=340) 2025-03-31 · P/E 34.35× · Industrials median 21.00× (n=336) 2025-04-30 · P/E 35.46× · Industrials median 20.48× (n=339) 2025-05-31 · P/E 33.15× · Industrials median 21.95× (n=336) 2025-06-30 · P/E 32.49× · Industrials median 23.10× (n=335) 2025-07-31 · P/E 33.46× · Industrials median 23.31× (n=334) 2025-08-31 · P/E 35.62× · Industrials median 24.20× (n=336) 2025-09-30 · P/E 34.49× · Industrials median 24.71× (n=334) 2025-10-31 · P/E 34.68× · Industrials median 24.61× (n=334) 2025-11-30 · P/E 19.87× · Industrials median 24.69× (n=335) 2025-12-31 · P/E 19.52× · Industrials median 25.78× (n=335) 2026-01-31 · P/E 22.19× · Industrials median 28.03× (n=335) 2026-02-28 · P/E 24.53× · Industrials median 28.50× (n=332) 2026-03-31 · P/E 22.53× · Industrials median 26.22× (n=332) 2026-04-30 · P/E 22.86× · Industrials median 27.67× (n=332) 2026-05-31 · P/E 20.66× · Industrials median 27.28× (n=334) 2026-06-30 · P/E 21.17× · Industrials median 27.65× (n=335) 2026-07-14 · P/E 20.16× · Industrials median 23.99× (n=522) 2026-08-01 · P/E 20.45× · Industrials median 25.17× (n=517) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 20.44× · $24.94 (2026-08-21 close)
Filed earnings only.
Own median 28.80× × $1.22 = $35.14 vs the $24.94 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 15.67× $19.12 −23.3% 25th percentile 22.86× $27.89 +11.8% median 28.80× $35.14 +40.9% 75th percentile 33.75× $41.17 +65.1% 90th percentile 39.45× $48.13 +93.0% today 20.44× $24.94 —
▸ Show the arithmetic for every rowReference computation · 141 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $1.22 · close $24.94 (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.
