Multiples & cost of capital $8.14 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $533.0M Enterprise Value ⓘ $662.9M P/E (TTM) 27.13× PEG (trailing) — P/S 0.75× P/FCF — EV/EBITDA ⓘ 5.90× EV/EBIT 10.02× EV/Sales 0.93× EV/FCF — FCF Yield ⓘ — Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.79 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ — EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $0.30 · revenue TTM $710.2M · FCF TTM —
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 2025-12-31). 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) 27.13× sits at the 98th percentile of its own 126-month range (2016-03→2026-08) — own median 9.64×, 3.08×–25.53× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 27.13× 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) 27.13× 9.64× P/E — own p10–p90 3.48×–17.81×; range 3.08×–25.53×; median 9.64×; today 27.13× · 126 monthly observations 98th +2.66σ 25.17× 126 · 124 ▸ ROE (FY) 4.5% 7.7% ROE — own p10–p90 6.0%–28.3%; range 4.5%–31.3%; median 7.7%; today 4.5% · 126 monthly observations 2nd −0.85σ 10.5% 126 · 11 ROIC (FY) — no reconstructed observations for this name and metric. ▸ Net Margin (FY) 3.1% 3.9% Net Margin — own p10–p90 2.0%–9.4%; range −3.0%–11.4%; median 3.9%; today 3.1% · 138 monthly observations 37th −0.35σ 4.7% 138 · 12 ▸ 12M Momentum 52.4% 8.5% 12M Momentum — own p10–p90 −43.3%–68.5%; range −75.7%–138.9%; median 8.5%; today 52.4% · 141 monthly observations 78th +0.76σ 14.7% 141 · 141 ▸ EPS Growth 3Y (FY) −44.6% 9.5% EPS Growth 3Y — own p10–p90 −25.1%–86.8%; range −44.6%–86.8%; median 9.5%; today −44.6% · 90 monthly observations 3rd −1.76σ 7.1% 90 · 8 ▸ Sales Growth 3Y (FY) −3.3% 9.1% Sales Growth 3Y — own p10–p90 −9.3%–24.4%; range −9.3%–24.4%; median 9.1%; today −3.3% · 102 monthly observations 15th −1.04σ 5.4% 102 · 9 Market Cap $532.96M 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 126 monthly observations · 2016-03 → 2026-08
2017 2019 2021 2023 2025 35.26× 0.98× 9.64× Today (live screener basis): 27.13× 2016-03-31 · P/E 7.19× · Industrials median 19.32× (n=217) 2016-04-30 · P/E 8.75× · Industrials median 19.60× (n=217) 2016-05-31 · P/E 7.16× · Industrials median 19.52× (n=219) 2016-06-30 · P/E 7.44× · Industrials median 19.78× (n=219) 2016-07-31 · P/E 7.50× · Industrials median 20.48× (n=219) 2016-08-31 · P/E 8.13× · Industrials median 20.53× (n=219) 2016-09-30 · P/E 7.81× · Industrials median 20.59× (n=219) 2016-10-31 · P/E 8.00× · Industrials median 19.79× (n=218) 2016-11-30 · P/E 10.09× · Industrials median 21.98× (n=217) 2016-12-31 · P/E 10.63× · Industrials median 22.07× (n=217) 2017-01-31 · P/E 9.85× · Industrials median 22.54× (n=218) 2017-02-28 · P/E 9.69× · Industrials median 23.72× (n=216) 2017-03-31 · P/E 16.24× · Industrials median 23.56× (n=216) 2017-04-30 · P/E 15.62× · Industrials median 24.33× (n=216) 2017-05-31 · P/E 14.95× · Industrials median 24.05× (n=216) 2017-06-30 · P/E 13.24× · Industrials median 23.98× (n=215) 2017-07-31 · P/E 12.81× · Industrials median 23.84× (n=215) 2017-08-31 · P/E 11.76× · Industrials median 23.73× (n=216) 2017-09-30 · P/E 11.71× · Industrials median 25.28× (n=216) 2017-10-31 · P/E 11.43× · Industrials median 26.78× (n=216) 2017-11-30 · P/E 21.00× · Industrials median 27.16× (n=217) 2017-12-31 · P/E 17.52× · Industrials median 27.41× (n=217) 2018-01-31 · P/E 11.57× · Industrials median 27.43× (n=217) 2018-02-28 · P/E 12.86× · Industrials median 24.51× (n=227) 2018-03-31 · P/E 13.25× · Industrials median 23.87× (n=231) 2018-04-30 · P/E 15.23× · Industrials median 23.44× (n=230) 2018-05-31 · P/E 16.00× · Industrials median 23.60× (n=230) 2018-06-30 · P/E 15.05× · Industrials median 23.43× (n=229) 2018-07-31 · P/E 15.90× · Industrials median 24.30× (n=229) 2018-08-31 · P/E 16.75× · Industrials median 25.15× (n=229) 2018-09-30 · P/E 17.50× · Industrials median 24.85× (n=230) 2018-10-31 · P/E 16.95× · Industrials median 22.67× (n=230) 2018-11-30 · P/E 15.10× · Industrials median 23.06× (n=229) 2018-12-31 · P/E 15.15× · Industrials median 20.23× (n=230) 2019-01-31 · P/E 15.25× · Industrials median 22.30× (n=232) 2019-02-28 · P/E 18.10× · Industrials median 21.54× (n=241) 2019-03-31 · P/E 7.31× · Industrials median 20.14× (n=239) 2019-04-30 · P/E 8.29× · Industrials median 20.74× (n=239) 2019-05-31 · P/E 8.21× · Industrials median 18.59× (n=239) 2019-06-30 · P/E 7.98× · Industrials median 20.53× (n=239) 2019-07-31 · P/E 8.43× · Industrials median 21.16× (n=239) 2019-08-31 · P/E 7.43× · Industrials median 19.89× (n=240) 2019-09-30 · P/E 7.64× · Industrials median 20.80× (n=239) 2019-10-31 · P/E 7.74× · Industrials median 21.06× (n=240) 2019-11-30 · P/E 7.24× · Industrials median 21.70× (n=239) 2019-12-31 · P/E 7.02× · Industrials median 21.72× (n=239) 2020-01-31 · P/E 6.95× · Industrials median 21.02× (n=238) 2020-02-29 · P/E 6.55× · Industrials median 18.61× (n=235) 2020-03-31 · P/E 7.41× · Industrials median 15.75× (n=237) 2020-04-30 · P/E 8.81× · Industrials median 18.05× (n=240) 2020-05-31 · P/E 7.70× · Industrials median 19.09× (n=242) 2020-06-30 · P/E 9.30× · Industrials median 19.06× (n=246) 2020-07-31 · P/E 7.56× · Industrials median 20.04× (n=246) 2020-08-31 · P/E 9.07× · Industrials median 21.84× (n=246) 2020-09-30 · P/E 9.59× · Industrials median 20.94× (n=246) 2020-10-31 · P/E 9.89× · Industrials median 21.14× (n=247) 2020-11-30 · P/E 9.78× · Industrials median 24.23× (n=249) 2020-12-31 · P/E 10.26× · Industrials median 25.34× (n=252) 2021-01-31 · P/E 10.30× · Industrials median 24.78× (n=253) 2021-02-28 · P/E 11.13× · Industrials median 29.53× (n=236) 2021-03-31 · P/E 12.15× · Industrials median 30.59× (n=242) 2021-04-30 · P/E 14.85× · Industrials median 31.81× (n=243) 2021-05-31 · P/E 15.58× · Industrials median 32.70× (n=244) 2021-06-30 · P/E 19.31× · Industrials median 31.75× (n=246) 2021-07-31 · P/E 18.12× · Industrials median 31.76× (n=246) 2021-08-31 · P/E 18.85× · Industrials median 33.15× (n=248) 2021-09-30 · P/E 19.42× · Industrials median 31.17× (n=249) 2021-10-31 · P/E 17.38× · Industrials median 32.27× (n=250) 2021-11-30 · P/E 14.69× · Industrials median 32.68× (n=254) 2021-12-31 · P/E 14.54× · Industrials median 33.00× (n=255) 2022-01-31 · P/E 15.38× · Industrials median 30.38× (n=255) 2022-02-28 · P/E 19.54× · Industrials median 24.00× (n=282) 2022-03-31 · P/E 3.71× · Industrials median 22.67× (n=299) 2022-04-30 · P/E 3.19× · Industrials median 20.86× (n=301) 2022-05-31 · P/E 4.47× · Industrials median 21.47× (n=301) 2022-06-30 · P/E 3.39× · Industrials median 19.46× (n=301) 2022-07-31 · P/E 3.39× · Industrials median 21.65× (n=303) 2022-08-31 · P/E 3.34× · Industrials median 19.42× (n=301) 2022-09-30 · P/E 3.08× · Industrials median 17.65× (n=303) 2022-10-31 · P/E 3.22× · Industrials median 19.50× (n=304) 2022-11-30 · P/E 3.42× · Industrials median 20.83× (n=306) 2022-12-31 · P/E 3.43× · Industrials median 19.71× (n=307) 2023-01-31 · P/E 4.05× · Industrials median 21.09× (n=308) 2023-02-28 · P/E 4.43× · Industrials median 19.95× (n=315) 2023-03-31 · P/E 3.34× · Industrials median 19.41× (n=308) 2023-04-30 · P/E 3.53× · Industrials median 19.10× (n=308) 2023-05-31 · P/E 3.26× · Industrials median 18.23× (n=307) 2023-06-30 · P/E 3.85× · Industrials median 21.18× (n=308) 2023-07-31 · P/E 3.96× · Industrials median 21.52× (n=309) 2023-08-31 · P/E 3.20× · Industrials median 21.04× (n=309) 2023-09-30 · P/E 3.34× · Industrials median 19.81× (n=309) 2023-10-31 · P/E 3.29× · Industrials median 18.69× (n=310) 2023-11-30 · P/E 3.98× · Industrials median 20.10× (n=309) 2023-12-31 · P/E 4.68× · Industrials median 22.75× (n=309) 2024-01-31 · P/E 5.30× · Industrials median 22.15× (n=309) 2024-02-29 · P/E 4.76× · Industrials median 24.21× (n=317) 2024-03-31 · P/E 12.02× · Industrials median 25.34× (n=318) 2024-04-30 · P/E 12.41× · Industrials median 23.76× (n=322) 2024-05-31 · P/E 14.26× · Industrials median 24.60× (n=323) 2024-06-30 · P/E 13.50× · Industrials median 23.89× (n=323) 2024-07-31 · P/E 12.52× · Industrials median 25.52× (n=323) 2024-08-31 · P/E 11.64× · Industrials median 25.08× (n=321) 2024-09-30 · P/E 12.47× · Industrials median 25.66× (n=323) 2024-10-31 · P/E 11.07× · Industrials median 25.19× (n=323) 2024-11-30 · P/E 9.48× · Industrials median 26.72× (n=324) 2024-12-31 · P/E 9.24× · Industrials median 24.44× (n=325) 2025-01-31 · P/E 9.05× · Industrials median 24.63× (n=329) 2025-02-28 · P/E 8.83× · Industrials median 22.32× (n=340) 2025-03-31 · P/E 7.56× · Industrials median 21.00× (n=336) 2025-04-30 · P/E 6.40× · Industrials median 20.48× (n=339) 2025-05-31 · P/E 7.06× · Industrials median 21.95× (n=336) 2025-06-30 · P/E 7.46× · Industrials median 23.10× (n=335) 2025-07-31 · P/E 7.73× · Industrials median 23.31× (n=334) 2025-08-31 · P/E 8.46× · Industrials median 24.20× (n=336) 2025-09-30 · P/E 8.06× · Industrials median 24.71× (n=334) 2025-10-31 · P/E 7.86× · Industrials median 24.61× (n=334) 2025-11-30 · P/E 11.14× · Industrials median 24.69× (n=335) 2025-12-31 · P/E 10.92× · Industrials median 25.78× (n=335) 2026-01-31 · P/E 13.46× · Industrials median 28.03× (n=335) 2026-02-28 · P/E 14.84× · Industrials median 28.50× (n=332) 2026-03-31 · P/E 23.60× · Industrials median 26.22× (n=332) 2026-04-30 · P/E 25.53× · Industrials median 27.67× (n=332) 2026-05-31 · P/E 25.23× · Industrials median 27.28× (n=334) 2026-06-30 · P/E 21.67× · Industrials median 27.65× (n=335) 2026-07-14 · P/E 23.57× · Industrials median 23.99× (n=522) 2026-08-01 · P/E 25.13× · Industrials median 25.17× (n=517) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 27.13× · $8.14 (2026-08-21 close)
Filed earnings only.
Own median 9.64× × $0.30 = $2.89 vs the $8.14 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 3.48× $1.04 −87.2% 25th percentile 7.26× $2.18 −73.3% median 9.64× $2.89 −64.5% 75th percentile 14.80× $4.44 −45.4% 90th percentile 17.81× $5.34 −34.4% today 27.13× $8.14 —
▸ Show the arithmetic for every rowReference computation · 126 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $0.30 · close $8.14 (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.
