Multiples & cost of capital $44.75 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $4.58B Enterprise Value ⓘ — P/E (TTM) 33.65× PEG (trailing) — P/S 0.87× P/FCF 21.30× EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ 4.69% Buyback Yield 0.61% Owner Earnings Yield — Shareholder Yield 5.81% Cost of capital & EVAmethodology → Beta (5y monthly) 0.78 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 $1.33 · revenue TTM $5.29B · FCF TTM $215.1M
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) 33.65× sits at the 89th percentile of its own 139-month range (2015-02→2026-08) — own median 17.41×, 9.68×–41.95× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 33.65× 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) 33.65× 17.41× P/E — own p10–p90 13.01×–28.83×; range 9.68×–41.95×; median 17.41×; today 33.65× · 139 monthly observations 89th +1.18σ 25.17× 139 · 139 ▸ ROE (FY) 10.0% 32.9% ROE — own p10–p90 17.0%–44.6%; range 10.0%–46.3%; median 32.9%; today 10.0% · 127 monthly observations 3rd −2.16σ 10.5% 127 · 11 ▸ ROIC (FY) 6.3% 40.7% ROIC — own p10–p90 20.0%–86.2%; range 6.3%–86.2%; median 40.7%; today 6.3% · 79 monthly observations 4th −1.65σ 9.9% 79 · 7 ▸ Net Margin (FY) 2.5% 6.5% Net Margin — own p10–p90 4.3%–9.2%; range 2.5%–9.3%; median 6.5%; today 2.5% · 115 monthly observations 3rd −2.30σ 4.7% 115 · 10 ▸ 12M Momentum 3.8% 0.1% 12M Momentum — own p10–p90 −32.9%–55.6%; range −60.9%–129.4%; median 0.1%; today 3.8% · 141 monthly observations 30th −0.63σ 14.7% 141 · 141 ▸ EPS Growth 3Y (FY) −39.6% 9.9% EPS Growth 3Y — own p10–p90 −23.1%–15.6%; range −39.6%–15.6%; median 9.9%; today −39.6% · 103 monthly observations 3rd −2.61σ 7.1% 103 · 9 ▸ Sales Growth 3Y (FY) −9.4% 3.7% Sales Growth 3Y — own p10–p90 −3.6%–7.8%; range −9.4%–7.8%; median 3.7%; today −9.4% · 79 monthly observations 4th −2.18σ 5.4% 79 · 7 Market Cap $4.58B 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 139 monthly observations · 2015-02 → 2026-08
2016 2018 2020 2022 2024 2026 44.21× 7.42× 17.41× Today (live screener basis): 33.65× 2015-02-28 · P/E 27.42× · Industrials median 20.63× (n=174) 2015-03-31 · P/E 26.78× · Industrials median 20.43× (n=211) 2015-04-30 · P/E 24.54× · Industrials median 19.82× (n=212) 2015-05-31 · P/E 24.94× · Industrials median 20.02× (n=212) 2015-06-30 · P/E 24.56× · Industrials median 19.71× (n=215) 2015-07-31 · P/E 24.35× · Industrials median 19.56× (n=218) 2015-08-31 · P/E 22.58× · Industrials median 18.80× (n=217) 2015-09-30 · P/E 22.64× · Industrials median 17.96× (n=218) 2015-10-31 · P/E 23.30× · Industrials median 19.42× (n=218) 2015-11-30 · P/E 22.65× · Industrials median 19.96× (n=218) 2015-12-31 · P/E 20.86× · Industrials median 19.08× (n=218) 2016-01-31 · P/E 19.37× · Industrials median 17.98× (n=218) 2016-02-29 · P/E 14.64× · Industrials median 17.86× (n=215) 2016-03-31 · P/E 17.32× · Industrials median 19.32× (n=217) 2016-04-30 · P/E 14.24× · Industrials median 19.60× (n=217) 2016-05-31 · P/E 15.46× · Industrials median 19.52× (n=219) 2016-06-30 · P/E 14.19× · Industrials median 19.78× (n=219) 2016-07-31 · P/E 13.58× · Industrials median 20.48× (n=219) 2016-08-31 · P/E 14.25× · Industrials median 20.53× (n=219) 2016-09-30 · P/E 14.07× · Industrials median 20.59× (n=219) 2016-10-31 · P/E 13.91× · Industrials median 19.79× (n=218) 2016-11-30 · P/E 16.68× · Industrials median 21.98× (n=217) 2016-12-31 · P/E 18.13× · Industrials median 22.07× (n=217) 2017-01-31 · P/E 17.49× · Industrials median 22.54× (n=218) 2017-02-28 · P/E 18.07× · Industrials median 23.72× (n=216) 2017-03-31 · P/E 18.29× · Industrials median 23.56× (n=216) 2017-04-30 · P/E 17.25× · Industrials median 24.33× (n=216) 2017-05-31 · P/E 17.41× · Industrials median 24.05× (n=216) 2017-06-30 · P/E 17.95× · Industrials median 23.98× (n=215) 2017-07-31 · P/E 16.95× · Industrials median 23.84× (n=215) 2017-08-31 · P/E 16.97× · Industrials median 23.73× (n=216) 2017-09-30 · P/E 18.85× · Industrials median 25.28× (n=216) 2017-10-31 · P/E 19.39× · Industrials median 26.78× (n=216) 2017-11-30 · P/E 21.36× · Industrials median 27.16× (n=217) 2017-12-31 · P/E 20.80× · Industrials median 27.41× (n=217) 2018-01-31 · P/E 21.68× · Industrials median 27.43× (n=217) 2018-02-28 · P/E 24.49× · Industrials median 24.51× (n=227) 2018-03-31 · P/E 24.85× · Industrials median 23.87× (n=231) 2018-04-30 · P/E 26.07× · Industrials median 23.44× (n=230) 2018-05-31 · P/E 27.33× · Industrials median 23.60× (n=230) 2018-06-30 · P/E 27.94× · Industrials median 23.43× (n=229) 2018-07-31 · P/E 32.52× · Industrials median 24.30× (n=229) 2018-08-31 · P/E 33.55× · Industrials median 25.15× (n=229) 2018-09-30 · P/E 30.21× · Industrials median 24.85× (n=230) 2018-10-31 · P/E 25.98× · Industrials median 22.67× (n=230) 2018-11-30 · P/E 26.54× · Industrials median 23.06× (n=229) 2018-12-31 · P/E 24.55× · Industrials median 20.23× (n=230) 2019-01-31 · P/E 27.65× · Industrials median 22.30× (n=232) 2019-02-28 · P/E 19.10× · Industrials median 21.54× (n=241) 2019-03-31 · P/E 18.25× · Industrials median 20.14× (n=239) 2019-04-30 · P/E 17.39× · Industrials median 20.74× (n=239) 2019-05-31 · P/E 15.03× · Industrials median 18.59× (n=239) 2019-06-30 · P/E 15.97× · Industrials median 20.53× (n=239) 2019-07-31 · P/E 16.92× · Industrials median 21.16× (n=239) 2019-08-31 · P/E 14.98× · Industrials median 19.89× (n=240) 2019-09-30 · P/E 15.59× · Industrials median 20.80× (n=239) 2019-10-31 · P/E 16.04× · Industrials median 21.06× (n=240) 2019-11-30 · P/E 16.30× · Industrials median 21.70× (n=239) 2019-12-31 · P/E 17.69× · Industrials median 21.72× (n=239) 2020-01-31 · P/E 16.29× · Industrials median 21.02× (n=238) 2020-02-29 · P/E 12.93× · Industrials median 18.61× (n=235) 2020-03-31 · P/E 9.68× · Industrials median 15.75× (n=237) 2020-04-30 · P/E 12.12× · Industrials median 18.05× (n=240) 2020-05-31 · P/E 13.01× · Industrials median 19.09× (n=242) 2020-06-30 · P/E 13.55× · Industrials median 19.06× (n=246) 2020-07-31 · P/E 13.04× · Industrials median 20.04× (n=246) 2020-08-31 · P/E 13.64× · Industrials median 21.84× (n=246) 2020-09-30 · P/E 13.57× · Industrials median 20.94× (n=246) 2020-10-31 · P/E 13.00× · Industrials median 21.14× (n=247) 2020-11-30 · P/E 16.46× · Industrials median 24.23× (n=249) 2020-12-31 · P/E 16.02× · Industrials median 25.34× (n=252) 2021-01-31 · P/E 17.31× · Industrials median 24.78× (n=253) 2021-02-28 · P/E 28.81× · Industrials median 29.53× (n=236) 2021-03-31 · P/E 28.91× · Industrials median 30.59× (n=242) 2021-04-30 · P/E 32.45× · Industrials median 31.81× (n=243) 2021-05-31 · P/E 32.89× · Industrials median 32.70× (n=244) 2021-06-30 · P/E 32.95× · Industrials median 31.75× (n=246) 2021-07-31 · P/E 36.37× · Industrials median 31.76× (n=246) 2021-08-31 · P/E 38.30× · Industrials median 33.15× (n=248) 2021-09-30 · P/E 37.16× · Industrials median 31.17× (n=249) 2021-10-31 · P/E 41.88× · Industrials median 32.27× (n=250) 2021-11-30 · P/E 41.17× · Industrials median 32.68× (n=254) 2021-12-31 · P/E 41.30× · Industrials median 33.00× (n=255) 2022-01-31 · P/E 41.95× · Industrials median 30.38× (n=255) 2022-02-28 · P/E 22.44× · Industrials median 24.00× (n=282) 2022-03-31 · P/E 21.30× · Industrials median 22.67× (n=299) 2022-04-30 · P/E 18.34× · Industrials median 20.86× (n=301) 2022-05-31 · P/E 16.82× · Industrials median 21.47× (n=301) 2022-06-30 · P/E 13.97× · Industrials median 19.46× (n=301) 2022-07-31 · P/E 14.76× · Industrials median 21.65× (n=303) 2022-08-31 · P/E 14.36× · Industrials median 19.42× (n=301) 2022-09-30 · P/E 14.27× · Industrials median 17.65× (n=303) 2022-10-31 · P/E 14.26× · Industrials median 19.50× (n=304) 2022-11-30 · P/E 14.70× · Industrials median 20.83× (n=306) 2022-12-31 · P/E 13.77× · Industrials median 19.71× (n=307) 2023-01-31 · P/E 15.66× · Industrials median 21.09× (n=308) 2023-02-28 · P/E 13.37× · Industrials median 19.95× (n=315) 2023-03-31 · P/E 13.36× · Industrials median 19.41× (n=308) 2023-04-30 · P/E 12.11× · Industrials median 19.10× (n=308) 2023-05-31 · P/E 10.78× · Industrials median 18.23× (n=307) 2023-06-30 · P/E 12.47× · Industrials median 21.18× (n=308) 2023-07-31 · P/E 12.30× · Industrials median 21.52× (n=309) 2023-08-31 · P/E 12.27× · Industrials median 21.04× (n=309) 2023-09-30 · P/E 12.15× · Industrials median 19.81× (n=309) 2023-10-31 · P/E 12.40× · Industrials median 18.69× (n=310) 2023-11-30 · P/E 13.60× · Industrials median 20.10× (n=309) 2023-12-31 · P/E 14.58× · Industrials median 22.75× (n=309) 2024-01-31 · P/E 13.19× · Industrials median 22.15× (n=309) 2024-02-29 · P/E 20.72× · Industrials median 24.21× (n=317) 2024-03-31 · P/E 20.43× · Industrials median 25.34× (n=318) 2024-04-30 · P/E 17.82× · Industrials median 23.76× (n=322) 2024-05-31 · P/E 16.55× · Industrials median 24.60× (n=323) 2024-06-30 · P/E 16.49× · Industrials median 23.89× (n=323) 2024-07-31 · P/E 16.54× · Industrials median 25.52× (n=323) 2024-08-31 · P/E 16.15× · Industrials median 25.08× (n=321) 2024-09-30 · P/E 17.37× · Industrials median 25.66× (n=323) 2024-10-31 · P/E 17.55× · Industrials median 25.19× (n=323) 2024-11-30 · P/E 19.23× · Industrials median 26.72× (n=324) 2024-12-31 · P/E 18.16× · Industrials median 24.44× (n=325) 2025-01-31 · P/E 16.70× · Industrials median 24.63× (n=329) 2025-02-28 · P/E 24.22× · Industrials median 22.32× (n=340) 2025-03-31 · P/E 22.36× · Industrials median 21.00× (n=336) 2025-04-30 · P/E 18.16× · Industrials median 20.48× (n=339) 2025-05-31 · P/E 18.77× · Industrials median 21.95× (n=336) 2025-06-30 · P/E 16.82× · Industrials median 23.10× (n=335) 2025-07-31 · P/E 15.13× · Industrials median 23.31× (n=334) 2025-08-31 · P/E 15.30× · Industrials median 24.20× (n=336) 2025-09-30 · P/E 13.93× · Industrials median 24.71× (n=334) 2025-10-31 · P/E 10.73× · Industrials median 24.61× (n=334) 2025-11-30 · P/E 11.08× · Industrials median 24.69× (n=335) 2025-12-31 · P/E 11.13× · Industrials median 25.78× (n=335) 2026-01-31 · P/E 14.18× · Industrials median 28.03× (n=335) 2026-02-28 · P/E 18.36× · Industrials median 28.50× (n=332) 2026-03-31 · P/E 19.10× · Industrials median 26.22× (n=332) 2026-04-30 · P/E 20.01× · Industrials median 27.67× (n=332) 2026-05-31 · P/E 22.14× · Industrials median 27.28× (n=334) 2026-06-30 · P/E 23.08× · Industrials median 27.65× (n=335) 2026-07-14 · P/E 26.76× · Industrials median 23.99× (n=522) 2026-08-01 · P/E 28.00× · Industrials median 25.17× (n=517) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 33.65× · $44.75 (2026-08-21 close)
Filed earnings only.
Own median 17.41× × $1.33 = $23.16 vs the $44.75 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 13.01× $17.30 −61.3% 25th percentile 14.32× $19.04 −57.5% median 17.41× $23.16 −48.3% 75th percentile 22.86× $30.41 −32.0% 90th percentile 28.83× $38.35 −14.3% today 33.65× $44.75 —
▸ Show the arithmetic for every rowReference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $1.33 · close $44.75 (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.
