Multiples & cost of capital $135.66 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) — Enterprise Value ⓘ — P/E (TTM) — PEG (trailing) — P/S — P/FCF — EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ — Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 0.40 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 2.53% WACC — ROIC ⓘ 11.07% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters) · EPS TTM — · revenue TTM $9.67B · FCF TTM $1.83B
No SEC cover-page share count; market-cap multiples unavailable. 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
Full 10Y 5Y 3Y 1Y
sector median from 198 Consumer Staples 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) — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one. ▾ ROE (FY) 22.5% 15.6% ROE — own p10–p90 −0.7%–31.0%; range −1.0%–33.5%; median 15.6%; today 22.5% · 137 monthly observations 72nd +0.69σ 8.3% 137 · 12 ▸ ROIC (FY) 11.1% 9.1% ROIC — own p10–p90 0.0%–12.2%; range 0.0%–13.8%; median 9.1%; today 11.1% · 137 monthly observations 72nd +0.74σ 8.8% 137 · 12 ▸ Net Margin (FY) 17.3% 16.1% Net Margin — own p10–p90 −0.7%–36.5%; range −0.7%–38.7%; median 16.1%; today 17.3% · 113 monthly observations 55th +0.27σ 4.0% 113 · 10 ▸ 12M Momentum −22.6% 8.7% 12M Momentum — own p10–p90 −21.5%–41.0%; range −44.9%–61.7%; median 8.7%; today −22.6% · 141 monthly observations 16th −0.92σ −4.7% 141 · 139 EPS Growth 3Y (FY) — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one. ▸ Sales Growth 3Y (FY) −1.4% 4.0% Sales Growth 3Y — own p10–p90 2.4%–4.8%; range −1.4%–4.8%; median 4.0%; today −1.4% · 77 monthly observations 3rd −3.28σ 4.0% 77 · 7 Market Cap — 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.
ROE (FY) · point-in-time monthly 137 monthly observations · 2015-04 → 2026-08
2016 2018 2020 2022 2024 2026 35.9% −3.4% 15.6% Today (live screener basis): 22.5% 2015-04-30 · ROE 15.6% 2015-05-31 · ROE 15.6% 2015-06-30 · ROE 15.6% · Consumer Staples median 5.7% (n=5) 2015-07-31 · ROE 15.6% · Consumer Staples median 15.6% (n=9) 2015-08-31 · ROE 15.6% · Consumer Staples median 14.1% (n=12) 2015-09-30 · ROE 15.6% · Consumer Staples median 15.6% (n=13) 2015-10-31 · ROE 15.6% · Consumer Staples median 15.6% (n=13) 2015-11-30 · ROE 15.6% · Consumer Staples median 12.8% (n=16) 2015-12-31 · ROE 15.6% · Consumer Staples median 14.6% (n=19) 2016-01-31 · ROE 15.6% · Consumer Staples median 14.6% (n=21) 2016-02-29 · ROE 15.6% · Consumer Staples median 16.0% (n=35) 2016-03-31 · ROE 15.6% · Consumer Staples median 15.8% (n=40) 2016-04-30 · ROE 17.1% · Consumer Staples median 17.1% (n=39) 2016-05-31 · ROE 17.1% · Consumer Staples median 17.2% (n=42) 2016-06-30 · ROE 17.1% · Consumer Staples median 17.4% (n=43) 2016-07-31 · ROE 17.1% · Consumer Staples median 17.4% (n=43) 2016-08-31 · ROE 17.1% · Consumer Staples median 17.6% (n=44) 2016-09-30 · ROE 17.1% · Consumer Staples median 17.6% (n=44) 2016-10-31 · ROE 17.1% · Consumer Staples median 17.6% (n=44) 2016-11-30 · ROE 17.1% · Consumer Staples median 17.9% (n=44) 2016-12-31 · ROE 17.1% · Consumer Staples median 18.1% (n=44) 2017-01-31 · ROE 17.1% · Consumer Staples median 18.1% (n=44) 2017-02-28 · ROE 17.1% · Consumer Staples median 17.4% (n=45) 2017-03-31 · ROE 17.1% · Consumer Staples median 18.1% (n=46) 2017-04-30 · ROE 22.7% · Consumer Staples median 18.4% (n=46) 2017-05-31 · ROE 22.7% · Consumer Staples median 18.3% (n=46) 2017-06-30 · ROE 22.7% · Consumer Staples median 18.3% (n=46) 2017-07-31 · ROE 22.7% · Consumer Staples median 18.0% (n=46) 2017-08-31 · ROE 22.7% · Consumer Staples median 18.0% (n=46) 2017-09-30 · ROE 22.7% · Consumer Staples median 18.0% (n=46) 2017-10-31 · ROE 22.7% · Consumer Staples median 18.0% (n=46) 2017-11-30 · ROE 22.7% · Consumer Staples median 17.6% (n=46) 2017-12-31 · ROE 22.7% · Consumer Staples median 17.6% (n=46) 2018-01-31 · ROE 22.7% · Consumer Staples median 17.6% (n=46) 2018-02-28 · ROE 22.7% · Consumer Staples median 17.7% (n=48) 2018-03-31 · ROE 22.7% · Consumer Staples median 17.6% (n=52) 2018-04-30 · ROE 31.0% · Consumer Staples median 17.6% (n=52) 2018-05-31 · ROE 31.0% · Consumer Staples median 16.5% (n=52) 2018-06-30 · ROE 31.0% · Consumer Staples median 17.1% (n=52) 2018-07-31 · ROE 31.0% · Consumer Staples median 17.7% (n=52) 2018-08-31 · ROE 31.0% · Consumer Staples median 17.7% (n=52) 2018-09-30 · ROE 31.0% · Consumer Staples median 17.5% (n=52) 2018-10-31 · ROE 31.0% · Consumer Staples median 17.4% (n=53) 2018-11-30 · ROE 31.0% · Consumer Staples median 17.4% (n=53) 2018-12-31 · ROE 31.0% · Consumer Staples median 17.6% (n=53) 2019-01-31 · ROE 31.0% · Consumer Staples median 17.6% (n=53) 2019-02-28 · ROE 31.0% · Consumer Staples median 16.0% (n=53) 2019-03-31 · ROE 31.0% · Consumer Staples median 16.0% (n=53) 2019-04-30 · ROE 33.5% · Consumer Staples median 15.7% (n=54) 2019-05-31 · ROE 33.5% · Consumer Staples median 15.2% (n=54) 2019-06-30 · ROE 33.5% · Consumer Staples median 13.9% (n=54) 2019-07-31 · ROE 33.5% · Consumer Staples median 13.2% (n=54) 2019-08-31 · ROE 33.5% · Consumer Staples median 13.3% (n=54) 2019-09-30 · ROE 33.5% · Consumer Staples median 13.3% (n=54) 2019-10-31 · ROE 33.5% · Consumer Staples median 13.3% (n=54) 2019-11-30 · ROE 33.5% · Consumer Staples median 12.5% (n=55) 2019-12-31 · ROE 33.5% · Consumer Staples median 12.5% (n=55) 2020-01-31 · ROE 33.5% · Consumer Staples median 12.5% (n=55) 2020-02-29 · ROE 33.5% · Consumer Staples median 12.3% (n=55) 2020-03-31 · ROE 33.5% · Consumer Staples median 13.0% (n=56) 2020-04-30 · ROE −0.1% · Consumer Staples median 12.9% (n=56) 2020-05-31 · ROE −0.1% · Consumer Staples median 13.1% (n=58) 2020-06-30 · ROE −0.1% · Consumer Staples median 13.1% (n=58) 2020-07-31 · ROE −0.1% · Consumer Staples median 13.0% (n=59) 2020-08-31 · ROE −0.1% · Consumer Staples median 13.0% (n=60) 2020-09-30 · ROE −0.1% · Consumer Staples median 13.0% (n=60) 2020-10-31 · ROE −0.1% · Consumer Staples median 13.0% (n=60) 2020-11-30 · ROE −0.1% · Consumer Staples median 13.0% (n=61) 2020-12-31 · ROE −0.1% · Consumer Staples median 13.0% (n=61) 2021-01-31 · ROE −0.1% · Consumer Staples median 13.0% (n=61) 2021-02-28 · ROE −0.1% · Consumer Staples median 12.9% (n=59) 2021-03-31 · ROE −0.1% · Consumer Staples median 12.2% (n=58) 2021-04-30 · ROE 15.5% · Consumer Staples median 12.3% (n=59) 2021-05-31 · ROE 15.5% · Consumer Staples median 11.0% (n=95) 2021-06-30 · ROE 15.5% · Consumer Staples median 10.9% (n=96) 2021-07-31 · ROE 15.5% · Consumer Staples median 11.3% (n=98) 2021-08-31 · ROE 15.5% · Consumer Staples median 11.3% (n=98) 2021-09-30 · ROE 15.5% · Consumer Staples median 11.3% (n=98) 2021-10-31 · ROE 15.5% · Consumer Staples median 10.9% (n=100) 2021-11-30 · ROE 15.5% · Consumer Staples median 11.0% (n=101) 2021-12-31 · ROE 15.5% · Consumer Staples median 11.0% (n=103) 2022-01-31 · ROE 15.5% · Consumer Staples median 10.8% (n=105) 2022-02-28 · ROE 15.5% · Consumer Staples median 11.0% (n=107) 2022-03-31 · ROE 15.5% · Consumer Staples median 8.8% (n=129) 2022-04-30 · ROE −0.3% · Consumer Staples median 8.9% (n=134) 2022-05-31 · ROE −0.3% · Consumer Staples median 10.6% (n=143) 2022-06-30 · ROE −0.3% · Consumer Staples median 10.0% (n=143) 2022-07-31 · ROE −0.3% · Consumer Staples median 10.1% (n=144) 2022-08-31 · ROE −0.3% · Consumer Staples median 10.4% (n=144) 2022-09-30 · ROE −0.3% · Consumer Staples median 10.4% (n=144) 2022-10-31 · ROE −0.3% · Consumer Staples median 10.4% (n=144) 2022-11-30 · ROE −0.3% · Consumer Staples median 10.6% (n=144) 2022-12-31 · ROE −0.3% · Consumer Staples median 10.6% (n=144) 2023-01-31 · ROE −0.3% · Consumer Staples median 10.6% (n=144) 2023-02-28 · ROE −0.3% · Consumer Staples median 10.6% (n=145) 2023-03-31 · ROE −0.3% · Consumer Staples median 9.8% (n=154) 2023-04-30 · ROE −0.7% · Consumer Staples median 9.8% (n=155) 2023-05-31 · ROE −0.7% · Consumer Staples median 8.3% (n=154) 2023-06-30 · ROE −0.7% · Consumer Staples median 8.3% (n=154) 2023-07-31 · ROE −0.7% · Consumer Staples median 7.8% (n=154) 2023-08-31 · ROE −0.7% · Consumer Staples median 7.8% (n=154) 2023-09-30 · ROE −0.7% · Consumer Staples median 7.8% (n=154) 2023-10-31 · ROE −0.7% · Consumer Staples median 8.1% (n=154) 2023-11-30 · ROE −0.7% · Consumer Staples median 8.1% (n=154) 2023-12-31 · ROE −0.7% · Consumer Staples median 8.1% (n=154) 2024-01-31 · ROE −0.7% · Consumer Staples median 7.8% (n=154) 2024-02-29 · ROE −0.7% · Consumer Staples median 8.4% (n=154) 2024-03-31 · ROE −0.7% · Consumer Staples median 8.4% (n=156) 2024-04-30 · ROE 19.0% · Consumer Staples median 8.5% (n=155) 2024-05-31 · ROE 19.0% · Consumer Staples median 8.6% (n=157) 2024-06-30 · ROE 19.0% · Consumer Staples median 8.7% (n=157) 2024-07-31 · ROE 19.0% · Consumer Staples median 8.8% (n=157) 2024-08-31 · ROE 19.0% · Consumer Staples median 8.8% (n=157) 2024-09-30 · ROE 19.0% · Consumer Staples median 8.8% (n=158) 2024-10-31 · ROE 19.0% · Consumer Staples median 8.7% (n=158) 2024-11-30 · ROE 19.0% · Consumer Staples median 8.8% (n=159) 2024-12-31 · ROE 19.0% · Consumer Staples median 8.7% (n=159) 2025-01-31 · ROE 19.0% · Consumer Staples median 8.8% (n=159) 2025-02-28 · ROE 19.0% · Consumer Staples median 8.5% (n=160) 2025-03-31 · ROE 19.0% · Consumer Staples median 8.5% (n=160) 2025-04-30 · ROE −1.0% · Consumer Staples median 8.3% (n=160) 2025-05-31 · ROE −1.0% · Consumer Staples median 8.5% (n=166) 2025-06-30 · ROE −1.0% · Consumer Staples median 7.9% (n=166) 2025-07-31 · ROE −1.0% · Consumer Staples median 8.1% (n=167) 2025-08-31 · ROE −1.0% · Consumer Staples median 8.1% (n=169) 2025-09-30 · ROE −1.0% · Consumer Staples median 8.1% (n=169) 2025-10-31 · ROE −1.0% · Consumer Staples median 7.8% (n=169) 2025-11-30 · ROE −1.0% · Consumer Staples median 7.6% (n=169) 2025-12-31 · ROE −1.0% · Consumer Staples median 7.5% (n=169) 2026-01-31 · ROE −1.0% · Consumer Staples median 7.5% (n=169) 2026-02-28 · ROE −1.0% · Consumer Staples median 7.4% (n=168) 2026-03-31 · ROE −1.0% · Consumer Staples median 8.2% (n=166) 2026-04-30 · ROE 22.5% · Consumer Staples median 8.3% (n=166) 2026-05-31 · ROE 22.5% · Consumer Staples median 8.4% (n=167) 2026-06-30 · ROE 22.5% · Consumer Staples median 8.4% (n=167) 2026-07-14 · ROE 22.5% · Consumer Staples median 8.3% (n=158) 2026-08-01 · ROE 22.5% · Consumer Staples median 8.3% (n=160) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full
Filed earnings only.
no P/E ladder — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one.
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.
