Multiples & cost of capital $31.78 · 2026-08-21 · marketstack Size & multiples Market Cap (close × cover-page shares) $898.4M Enterprise Value ⓘ $1.28B P/E (TTM) 34.92× PEG (trailing) — P/S 0.32× P/FCF 4.97× EV/EBITDA ⓘ 9.96× EV/EBIT 18.69× EV/Sales 0.45× EV/FCF 7.11× FCF Yield ⓘ 20.10% Buyback Yield 0.20% Owner Earnings Yield — Shareholder Yield 4.62% Cost of capital & EVAmethodology → Beta (5y monthly) 1.12 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt 4.41% WACC — ROIC ⓘ 3.02% EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $0.91 · revenue TTM $2.84B · FCF TTM $180.6M
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 2025-08-30). 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) 34.92× sits at the 79th percentile of its own 141-month range (2014-12→2026-08) — own median 14.74×, 4.45×–133.05× range
Own history, not peers · point-in-time, filing-date honest · Multiples above prints 34.92× on trailing-12-month earnings
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) 34.92× 14.74× P/E — own p10–p90 6.42×–43.84×; range 4.45×–133.05×; median 14.74×; today 34.92× · 141 monthly observations 79th +0.43σ 21.49× 141 · 141 ▸ ROE (FY) 2.1% 19.2% ROE — own p10–p90 2.1%–29.9%; range 1.0%–33.7%; median 19.2%; today 2.1% · 131 monthly observations 13th −1.59σ 8.4% 131 · 11 ▸ ROIC (FY) 3.0% 14.6% ROIC — own p10–p90 2.1%–33.1%; range 2.1%–33.1%; median 14.6%; today 3.0% · 83 monthly observations 21st −1.11σ 8.5% 83 · 7 ▸ Net Margin (FY) 0.9% 4.7% Net Margin — own p10–p90 0.9%–7.8%; range 0.4%–7.9%; median 4.7%; today 0.9% · 141 monthly observations 12th −1.64σ 2.6% 141 · 12 ▸ 12M Momentum 0.4% 2.3% 12M Momentum — own p10–p90 −32.6%–66.0%; range −55.9%–178.4%; median 2.3%; today 0.4% · 141 monthly observations 60th −0.00σ 3.4% 141 · 141 ▸ EPS Growth 3Y (FY) −57.5% 28.0% EPS Growth 3Y — own p10–p90 −62.4%–50.2%; range −62.4%–50.2%; median 28.0%; today −57.5% · 107 monthly observations 16th −1.67σ 2.1% 107 · 9 ▸ Sales Growth 3Y (FY) −17.4% 17.9% Sales Growth 3Y — own p10–p90 −10.8%–35.7%; range −17.4%–35.7%; median 17.9%; today −17.4% · 107 monthly observations 5th −2.08σ 2.9% 107 · 9 Market Cap $898.39M 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 142.05× −4.55× 14.74× Today (live screener basis): 34.92× 2014-12-31 · P/E 13.27× · Consumer Discretionary median 24.73× (n=77) 2015-01-31 · P/E 12.13× · Consumer Discretionary median 24.47× (n=78) 2015-02-28 · P/E 14.15× · Consumer Discretionary median 24.49× (n=146) 2015-03-31 · P/E 12.96× · Consumer Discretionary median 23.84× (n=175) 2015-04-30 · P/E 12.63× · Consumer Discretionary median 22.12× (n=175) 2015-05-31 · P/E 13.25× · Consumer Discretionary median 22.60× (n=177) 2015-06-30 · P/E 14.38× · Consumer Discretionary median 22.41× (n=183) 2015-07-31 · P/E 13.62× · Consumer Discretionary median 22.51× (n=183) 2015-08-31 · P/E 12.49× · Consumer Discretionary median 21.34× (n=183) 2015-09-30 · P/E 11.68× · Consumer Discretionary median 21.12× (n=183) 2015-10-31 · P/E 13.81× · Consumer Discretionary median 21.79× (n=183) 2015-11-30 · P/E 14.80× · Consumer Discretionary median 21.60× (n=182) 2015-12-31 · P/E 13.09× · Consumer Discretionary median 19.77× (n=182) 2016-01-31 · P/E 11.59× · Consumer Discretionary median 18.26× (n=183) 2016-02-29 · P/E 12.32× · Consumer Discretionary median 18.60× (n=185) 2016-03-31 · P/E 14.77× · Consumer Discretionary median 19.95× (n=188) 2016-04-30 · P/E 14.24× · Consumer Discretionary median 19.75× (n=190) 2016-05-31 · P/E 14.82× · Consumer Discretionary median 19.72× (n=189) 2016-06-30 · P/E 15.08× · Consumer Discretionary median 20.04× (n=189) 2016-07-31 · P/E 15.63× · Consumer Discretionary median 21.23× (n=189) 2016-08-31 · P/E 15.84× · Consumer Discretionary median 20.90× (n=190) 2016-09-30 · P/E 15.51× · Consumer Discretionary median 20.02× (n=190) 2016-10-31 · P/E 16.82× · Consumer Discretionary median 19.67× (n=190) 2016-11-30 · P/E 19.32× · Consumer Discretionary median 20.91× (n=191) 2016-12-31 · P/E 18.84× · Consumer Discretionary median 21.25× (n=191) 2017-01-31 · P/E 18.69× · Consumer Discretionary median 20.93× (n=191) 2017-02-28 · P/E 19.64× · Consumer Discretionary median 20.72× (n=192) 2017-03-31 · P/E 17.41× · Consumer Discretionary median 20.76× (n=203) 2017-04-30 · P/E 17.08× · Consumer Discretionary median 20.95× (n=203) 2017-05-31 · P/E 14.58× · Consumer Discretionary median 20.99× (n=203) 2017-06-30 · P/E 20.83× · Consumer Discretionary median 20.83× (n=203) 2017-07-31 · P/E 21.90× · Consumer Discretionary median 20.32× (n=203) 2017-08-31 · P/E 21.52× · Consumer Discretionary median 19.95× (n=203) 2017-09-30 · P/E 26.64× · Consumer Discretionary median 20.64× (n=204) 2017-10-31 · P/E 21.19× · Consumer Discretionary median 20.48× (n=204) 2017-11-30 · P/E 23.60× · Consumer Discretionary median 21.66× (n=205) 2017-12-31 · P/E 23.97× · Consumer Discretionary median 22.03× (n=205) 2018-01-31 · P/E 19.59× · Consumer Discretionary median 22.67× (n=205) 2018-02-28 · P/E 18.77× · Consumer Discretionary median 21.18× (n=202) 2018-03-31 · P/E 16.21× · Consumer Discretionary median 20.85× (n=201) 2018-04-30 · P/E 16.34× · Consumer Discretionary median 20.75× (n=200) 2018-05-31 · P/E 15.63× · Consumer Discretionary median 21.40× (n=200) 2018-06-30 · P/E 17.50× · Consumer Discretionary median 21.42× (n=200) 2018-07-31 · P/E 17.20× · Consumer Discretionary median 22.12× (n=200) 2018-08-31 · P/E 15.93× · Consumer Discretionary median 23.05× (n=199) 2018-09-30 · P/E 14.29× · Consumer Discretionary median 22.78× (n=198) 2018-10-31 · P/E 8.56× · Consumer Discretionary median 21.44× (n=199) 2018-11-30 · P/E 7.77× · Consumer Discretionary median 20.02× (n=199) 2018-12-31 · P/E 7.52× · Consumer Discretionary median 17.75× (n=199) 2019-01-31 · P/E 8.88× · Consumer Discretionary median 19.66× (n=199) 2019-02-28 · P/E 10.13× · Consumer Discretionary median 20.30× (n=206) 2019-03-31 · P/E 9.67× · Consumer Discretionary median 19.86× (n=205) 2019-04-30 · P/E 10.98× · Consumer Discretionary median 20.70× (n=202) 2019-05-31 · P/E 9.98× · Consumer Discretionary median 18.08× (n=203) 2019-06-30 · P/E 12.00× · Consumer Discretionary median 19.40× (n=202) 2019-07-31 · P/E 12.52× · Consumer Discretionary median 19.17× (n=202) 2019-08-31 · P/E 9.94× · Consumer Discretionary median 17.71× (n=203) 2019-09-30 · P/E 11.91× · Consumer Discretionary median 19.40× (n=205) 2019-10-31 · P/E 13.66× · Consumer Discretionary median 19.49× (n=204) 2019-11-30 · P/E 13.50× · Consumer Discretionary median 20.44× (n=205) 2019-12-31 · P/E 15.05× · Consumer Discretionary median 20.61× (n=205) 2020-01-31 · P/E 15.56× · Consumer Discretionary median 20.06× (n=205) 2020-02-29 · P/E 14.74× · Consumer Discretionary median 17.18× (n=204) 2020-03-31 · P/E 7.90× · Consumer Discretionary median 12.69× (n=216) 2020-04-30 · P/E 12.61× · Consumer Discretionary median 15.22× (n=223) 2020-05-31 · P/E 15.45× · Consumer Discretionary median 16.56× (n=225) 2020-06-30 · P/E 18.93× · Consumer Discretionary median 16.75× (n=230) 2020-07-31 · P/E 17.16× · Consumer Discretionary median 16.97× (n=228) 2020-08-31 · P/E 15.34× · Consumer Discretionary median 18.88× (n=223) 2020-09-30 · P/E 14.68× · Consumer Discretionary median 18.12× (n=222) 2020-10-31 · P/E 25.52× · Consumer Discretionary median 18.83× (n=222) 2020-11-30 · P/E 28.77× · Consumer Discretionary median 21.71× (n=220) 2020-12-31 · P/E 32.58× · Consumer Discretionary median 22.63× (n=222) 2021-01-31 · P/E 37.53× · Consumer Discretionary median 22.14× (n=223) 2021-02-28 · P/E 37.83× · Consumer Discretionary median 24.92× (n=211) 2021-03-31 · P/E 41.69× · Consumer Discretionary median 26.77× (n=200) 2021-04-30 · P/E 43.45× · Consumer Discretionary median 28.23× (n=198) 2021-05-31 · P/E 40.20× · Consumer Discretionary median 29.24× (n=196) 2021-06-30 · P/E 36.93× · Consumer Discretionary median 27.85× (n=199) 2021-07-31 · P/E 39.06× · Consumer Discretionary median 28.20× (n=203) 2021-08-31 · P/E 37.84× · Consumer Discretionary median 26.41× (n=212) 2021-09-30 · P/E 39.38× · Consumer Discretionary median 24.74× (n=218) 2021-10-31 · P/E 8.18× · Consumer Discretionary median 25.19× (n=217) 2021-11-30 · P/E 8.72× · Consumer Discretionary median 24.92× (n=223) 2021-12-31 · P/E 9.05× · Consumer Discretionary median 25.05× (n=226) 2022-01-31 · P/E 7.79× · Consumer Discretionary median 22.41× (n=229) 2022-02-28 · P/E 7.74× · Consumer Discretionary median 19.70× (n=254) 2022-03-31 · P/E 6.53× · Consumer Discretionary median 16.98× (n=287) 2022-04-30 · P/E 6.42× · Consumer Discretionary median 15.95× (n=290) 2022-05-31 · P/E 5.97× · Consumer Discretionary median 14.83× (n=294) 2022-06-30 · P/E 5.86× · Consumer Discretionary median 13.66× (n=295) 2022-07-31 · P/E 7.29× · Consumer Discretionary median 14.28× (n=291) 2022-08-31 · P/E 6.95× · Consumer Discretionary median 13.47× (n=290) 2022-09-30 · P/E 6.43× · Consumer Discretionary median 11.89× (n=290) 2022-10-31 · P/E 5.04× · Consumer Discretionary median 13.36× (n=292) 2022-11-30 · P/E 4.95× · Consumer Discretionary median 14.11× (n=292) 2022-12-31 · P/E 4.45× · Consumer Discretionary median 13.44× (n=290) 2023-01-31 · P/E 5.38× · Consumer Discretionary median 15.09× (n=291) 2023-02-28 · P/E 5.37× · Consumer Discretionary median 15.19× (n=289) 2023-03-31 · P/E 4.87× · Consumer Discretionary median 16.82× (n=283) 2023-04-30 · P/E 4.91× · Consumer Discretionary median 16.36× (n=282) 2023-05-31 · P/E 4.70× · Consumer Discretionary median 16.04× (n=281) 2023-06-30 · P/E 5.63× · Consumer Discretionary median 16.76× (n=281) 2023-07-31 · P/E 5.81× · Consumer Discretionary median 17.64× (n=283) 2023-08-31 · P/E 5.48× · Consumer Discretionary median 16.84× (n=283) 2023-09-30 · P/E 5.02× · Consumer Discretionary median 16.20× (n=281) 2023-10-31 · P/E 9.30× · Consumer Discretionary median 15.51× (n=281) 2023-11-30 · P/E 10.37× · Consumer Discretionary median 16.88× (n=282) 2023-12-31 · P/E 11.70× · Consumer Discretionary median 18.97× (n=283) 2024-01-31 · P/E 10.55× · Consumer Discretionary median 18.98× (n=282) 2024-02-29 · P/E 11.51× · Consumer Discretionary median 19.81× (n=292) 2024-03-31 · P/E 11.88× · Consumer Discretionary median 20.38× (n=293) 2024-04-30 · P/E 9.88× · Consumer Discretionary median 19.20× (n=291) 2024-05-31 · P/E 9.96× · Consumer Discretionary median 19.40× (n=292) 2024-06-30 · P/E 8.70× · Consumer Discretionary median 18.88× (n=294) 2024-07-31 · P/E 10.04× · Consumer Discretionary median 19.58× (n=292) 2024-08-31 · P/E 9.58× · Consumer Discretionary median 19.45× (n=293) 2024-09-30 · P/E 9.33× · Consumer Discretionary median 20.32× (n=296) 2024-10-31 · P/E 127.36× · Consumer Discretionary median 19.52× (n=296) 2024-11-30 · P/E 133.05× · Consumer Discretionary median 20.99× (n=294) 2024-12-31 · P/E 108.59× · Consumer Discretionary median 20.11× (n=294) 2025-01-31 · P/E 108.64× · Consumer Discretionary median 20.61× (n=294) 2025-02-28 · P/E 91.84× · Consumer Discretionary median 19.42× (n=289) 2025-03-31 · P/E 78.32× · Consumer Discretionary median 18.90× (n=286) 2025-04-30 · P/E 72.32× · Consumer Discretionary median 18.46× (n=284) 2025-05-31 · P/E 77.11× · Consumer Discretionary median 19.54× (n=281) 2025-06-30 · P/E 65.91× · Consumer Discretionary median 19.58× (n=277) 2025-07-31 · P/E 67.55× · Consumer Discretionary median 19.97× (n=275) 2025-08-31 · P/E 81.77× · Consumer Discretionary median 19.99× (n=277) 2025-09-30 · P/E 76.00× · Consumer Discretionary median 20.15× (n=277) 2025-10-31 · P/E 41.44× · Consumer Discretionary median 19.46× (n=277) 2025-11-30 · P/E 39.77× · Consumer Discretionary median 20.07× (n=274) 2025-12-31 · P/E 44.53× · Consumer Discretionary median 19.51× (n=274) 2026-01-31 · P/E 50.45× · Consumer Discretionary median 21.07× (n=273) 2026-02-28 · P/E 43.84× · Consumer Discretionary median 21.39× (n=271) 2026-03-31 · P/E 34.05× · Consumer Discretionary median 20.75× (n=272) 2026-04-30 · P/E 35.84× · Consumer Discretionary median 22.27× (n=273) 2026-05-31 · P/E 32.63× · Consumer Discretionary median 21.29× (n=276) 2026-06-30 · P/E 34.33× · Consumer Discretionary median 22.34× (n=280) 2026-07-14 · P/E 32.48× · Consumer Discretionary median 21.23× (n=380) 2026-08-01 · P/E 33.55× · Consumer Discretionary median 21.49× (n=360) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full today 34.92× · $31.78 (2026-08-21 close)
Filed earnings only.
Own median 14.74× × $0.91 = $13.41 vs the $31.78 close · earnings held constant
Own multiple P/E Implied price vs close 10th percentile 6.42× $5.84 −81.6% 25th percentile 9.94× $9.05 −71.5% median 14.74× $13.41 −57.8% 75th percentile 25.52× $23.22 −26.9% 90th percentile 43.84× $39.89 +25.5% today 34.92× $31.78 —
▸ Show the arithmetic for every rowReference computation · 141 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $0.91 · close $31.78 (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.
