Valuation WDI Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 07/10/2026 +04			5-day change	1st Jan Change
3,095.00 ^JPY	+0.16%		0.00%	-4.33%

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	25/06/21	28/06/22	27/06/23	25/06/24	26/06/25	25/06/26

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	-	-	-	-	122M
MCDONALD'S CORPORATION	18.17x	7.24x	13.11x	3.23%	164B
STARBUCKS CORPORATION	42.59x	3.36x	21.82x	2.62%	110B
COMPASS GROUP PLC	22.55x	1.15x	11.34x	2.46%	51.01B
CHIPOTLE MEXICAN GRILL, INC.	27.44x	3.4x	19.27x	-.--%	39.1B
YUM! BRANDS, INC.	14.96x	5.56x	16.58x	2.16%	38.16B
RESTAURANT BRANDS INTERNATIONAL INC.	15.71x	3.7x	11.53x	3.67%	24.5B
DARDEN RESTAURANTS, INC.	18.08x	1.85x	11.16x	3.18%	22.98B
ARAMARK	30.68x	0.96x	12.4x	0.86%	14.62B
YUM CHINA HOLDINGS, INC.	13.75x	0.98x	6.41x	2.92%	13.83B
Average	22.66x	3.13x	13.74x	2.34%	47.84B
Weighted average by Cap.	24.86x	4.44x	15.31x	2.6%