Valuation WDI Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 06/11/2026 +03			5-day change	1st Jan Change
3,050.00 ^JPY	-1.29%		-2.71%	-5.72%

08-20	Tim Ho Wan Pte. Ltd. signed an definitive agreement to acquire remaining 30% stake in North America Business from WDI Corporation for $5 million.	CI
18/08/23	Tranche Update on WDI Corporation's Equity Buyback Plan announced on August 17, 2023.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	10,276	11,092	13,687	21,633	19,108	18,571
Change	-	7.95%	23.39%	58.06%	-11.67%	-2.81%
Enterprise Value (EV) ¹	8,611	11,806	17,808	25,221	22,597	21,981
Change	-	37.11%	50.83%	41.63%	-10.4%	-2.73%
P/E	6.1x	15.3x	14.6x	20.6x	20.5x	79x
PBR	2.85x	2.66x	2.91x	3.91x	2.97x	2.83x
PEG	-	-0.3x	0.5x	1.6x	-1.8x	-1.1x
Capitalization / Revenue	0.65x	0.58x	0.52x	0.7x	0.6x	0.54x
EV / Revenue	0.54x	0.62x	0.68x	0.81x	0.71x	0.64x
EV / EBITDA	-11.7x	-39.4x	12.7x	12.3x	14.8x	10.7x
EV / EBIT	-6.05x	-14.1x	21.4x	18x	30.2x	17.3x
EV / FCF	-10.7x	-3.18x	55.6x	43.6x	-22.5x	94.4x
FCF Yield	-9.31%	-31.5%	1.8%	2.29%	-4.45%	1.06%
Dividend per Share ²	8	8	12	15	17	17
Rate of return	0.49%	0.46%	0.55%	0.43%	0.56%	0.57%
EPS ²	266.1	114.5	149.5	168.3	148.8	37.53
Distribution rate	3.01%	6.99%	8.03%	8.92%	11.4%	45.3%
Net sales ¹	15,815	19,182	26,174	30,950	31,952	34,518
EBITDA ¹	-737	-300	1,402	2,049	1,525	2,059
EBIT ¹	-1,423	-837	832	1,404	749	1,273
Net income ¹	1,685	725	940	1,053	930	235
Net Debt ¹	-1,665	714	4,121	3,588	3,489	3,410
Reference price ²	1,623.00	1,752.00	2,179.00	3,465.00	3,055.00	2,964.00
Nbr of stocks (in thousands)	6,331	6,331	6,281	6,243	6,255	6,265
Announcement Date	6/25/21 A	6/28/22 A	6/27/23 A	6/25/24 A	6/26/25 A	6/25/26 A

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WDI CORPORATION	-	-	-	-	121M
MCDONALD'S CORPORATION	21.64x	8.4x	14.98x	2.72%	195B
STARBUCKS CORPORATION	47.09x	3.68x	23.81x	2.39%	120B
COMPASS GROUP PLC	24.98x	1.26x	12.41x	2.22%	56.5B
CHIPOTLE MEXICAN GRILL, INC.	32.17x	3.73x	21.88x	-.--%	43.55B
YUM! BRANDS, INC.	13.13x	6.15x	17.99x	1.88%	43.23B
RESTAURANT BRANDS INTERNATIONAL INC.	16.03x	3.98x	12.49x	3.33%	27.06B
DARDEN RESTAURANTS, INC.	20.13x	2.04x	12.35x	2.87%	25.61B
YUM CHINA HOLDINGS, INC.	16.95x	1.23x	8.1x	2.38%	17.01B
ARAMARK	29.06x	0.92x	11.86x	0.91%	13.85B
Average	24.57x	3.49x	15.10x	2.08%	54.23B
Weighted average by Cap.	27.49x	5.12x	16.92x	2.29%