Multiples & cost of capital $36.20 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $540.5M Enterprise Value ⓘ $673.9M P/E (TTM) — PEG (trailing) — P/S 0.37× P/FCF 22.70× EV/EBITDA ⓘ 33.38× EV/EBIT — EV/Sales 0.46× EV/FCF 28.30× FCF Yield ⓘ 4.40% Buyback Yield 0.87% Owner Earnings Yield — Shareholder Yield 8.70% Cost of capital & EVAmethodology → Beta (5y monthly) 1.05 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ −3.90% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM -$1.86 · revenue TTM $1.48B · FCF TTM $23.8M
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 2026-01-31). 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) 6.74× sits at the 4th percentile of its own 123-month range (2014-12→2026-02) — own median 18.82×, 5.83×–39.28× range
Own history, not peers · point-in-time, filing-date honest
Full 10Y 5Y 3Y 1Y
sector median from 634 Consumer Discretionary 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) 6.74× (2026-02) 18.82× P/E — own p10–p90 8.99×–30.26×; range 5.83×–39.28×; median 18.82×; today 6.74× · 123 monthly observations 4th −1.47σ 21.49× 123 · 122 ▸ ROE (FY) −4.9% 14.6% ROE — own p10–p90 −20.5%–31.2%; range −20.5%–31.2%; median 14.6%; today −4.9% · 101 monthly observations 15th −1.18σ 8.4% 101 · 9 ▸ ROIC (FY) −3.9% 14.4% ROIC — own p10–p90 −24.0%–41.4%; range −24.0%–41.4%; median 14.4%; today −3.9% · 101 monthly observations 15th −0.99σ 8.5% 101 · 9 ▸ Net Margin (FY) −1.9% 6.0% Net Margin — own p10–p90 −12.8%–11.7%; range −12.8%–11.7%; median 6.0%; today −1.9% · 101 monthly observations 15th −0.89σ 2.6% 101 · 9 ▸ 12M Momentum −4.1% −4.2% 12M Momentum — own p10–p90 −40.1%–44.9%; range −61.8%–146.2%; median −4.2%; today −4.1% · 141 monthly observations 44th −0.30σ 3.4% 141 · 140 ▸ EPS Growth 3Y (FY) −9.0% (2026-02) 11.8% EPS Growth 3Y — own p10–p90 −9.0%–36.0%; range −9.0%–36.0%; median 11.8%; today −9.0% · 85 monthly observations 7th −1.66σ 2.1% 85 · 7 ▸ Sales Growth 3Y (FY) 1.5% 5.7% Sales Growth 3Y — own p10–p90 −7.9%–9.9%; range −11.7%–28.0%; median 5.7%; today 1.5% · 114 monthly observations 24th −0.45σ 2.9% 114 · 10 Market Cap $540.50M 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 123 monthly observations · 2014-12 → 2026-02
2015 2017 2019 2021 2023 2025 41.62× 3.48× 18.82× 2014-12-31 · P/E 20.08× · Consumer Discretionary median 24.73× (n=77) 2015-01-31 · P/E 20.34× · Consumer Discretionary median 24.47× (n=78) 2015-02-28 · P/E 20.01× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 27.14× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 28.58× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 27.29× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 31.46× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 30.19× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 30.27× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 26.58× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 26.19× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 24.44× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 22.96× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 25.13× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 26.13× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 36.34× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 35.90× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 34.25× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 30.61× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 30.91× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 33.74× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 36.59× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 33.90× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 39.28× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 32.50× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 29.74× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 30.38× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 18.18× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 18.41× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 17.06× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 19.84× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 20.04× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 18.35× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 20.17× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 20.51× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 21.90× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 23.87× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 25.02× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 25.37× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 23.67× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 19.80× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 21.21× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 21.33× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 23.68× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 23.93× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 23.19× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 22.87× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 20.67× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 18.26× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 19.69× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 20.32× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 19.35× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 21.08× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 18.08× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 19.24× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 18.58× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 17.71× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 18.20× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 17.48× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 18.89× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 19.14× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 17.61× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 15.33× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 8.95× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 10.35× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 10.52× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 10.87× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 10.60× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 12.23× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 9.97× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 10.17× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 13.78× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 16.18× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 16.11× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 18.82× · Consumer Discretionary median 24.92× (n=211) 2022-03-31 · P/E 11.63× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 11.52× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 11.72× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 11.41× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 12.26× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 13.72× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 11.54× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 13.08× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 14.51× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 11.98× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 15.07× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 15.12× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 10.36× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 10.13× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 9.81× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 9.66× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 10.58× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 9.91× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 9.43× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 8.28× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 8.87× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 9.81× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 9.32× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 9.95× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 11.03× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 28.21× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 28.98× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 26.22× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 27.57× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 22.77× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 22.71× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 19.01× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 21.77× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 20.62× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 21.95× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 16.24× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 9.99× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 8.28× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 9.14× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 6.86× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 6.50× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 7.50× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 6.91× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 6.28× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 6.50× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 5.83× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 6.28× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 6.74× · Consumer Discretionary median 21.39× (n=271) shaded = own p10–p90 · dashed = own median
Multiple-implied price ladder · Full
Filed earnings only.
no P/E ladder — the latest filed year's EPS is -1.86 (a loss year has no meaningful earnings multiple; the screener suppresses P/E on the same rule).
Ladder not drawn for this name — the reason is above.ⓘ 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.
