Every figure this model derived for EPAC, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-05-31.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 12,221,000 | PaymentsToAcquireProductiveAssets |
2026-05-31 |
| cash | 115,680,000 | CashAndCashEquivalentsAtCarryingValue |
2026-05-31 |
| current assets | 358,516,000 | AssetsCurrent |
2026-05-31 |
| current liabilities | 134,270,000 | LiabilitiesCurrent |
2026-05-31 |
| equity | 424,028,000 | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest |
2026-05-31 |
| interest expense | 8,800,000 | InterestPaid |
2025-08-31 |
| ocf | 124,517,000 | NetCashProvidedByUsedInOperatingActivities |
2026-05-31 |
| revenue | 634,082,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-05-31 |
| sbc | 12,885,000 | ShareBasedCompensation |
2026-05-31 |
The figures themselves rather than their scores — what somebody looking up EPAC on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 26.13 |
| current ratio | 2.67 |
| current ratio reported | 2.67 |
| dilution pct | -0.69 |
| ebit cagr | 48.43 |
| ebit yoy | 8.93 |
| fcf margin | 17.71 |
| growth cv | 0.72 |
| interest cover | 15.31 |
| net debt ebitda | 0.52 |
| operating margin | 21.25 |
| owner earnings margin | 15.68 |
| revenue growth | 4.27 |
| revenue growth per share | 4.99 |
| roic | 21.14 |
| rpo growth | 100.0 |
| rule of 40 | 25.52 |
| sbc pct revenue | 2.03 |
What this model itself distrusts about EPAC's figures. Written by the derivation as it ran, not added afterwards.