Valuation WDI Corporation

Stocks

Delayed Japan Exchange Other stock markets 21:00:53 2026-06-21 EDT			5-day change	1st Jan Change
2,857.00 ^JPY	-0.38%		-0.07%	-11.68%

23-08-17	Tranche Update on WDI Corporation's Equity Buyback Plan announced on August 17, 2023.	CI
23-08-17	WDI Corporation's Equity Buyback announced on August 17, 2023, has closed with 50,000 shares, representing 0.8% for ¥131.9 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	8,927	10,276	11,092	13,687	21,633	19,108
Change	-	15.11%	7.95%	23.39%	58.06%	-11.67%
Enterprise Value (EV) ¹	12,243	8,611	11,806	17,808	25,221	22,597
Change	-	-29.67%	37.11%	50.83%	41.63%	-10.4%
P/E	-14.4x	6.1x	15.3x	14.6x	20.6x	20.5x
PBR	4.68x	2.85x	2.66x	2.91x	3.91x	2.97x
PEG	-	-0x	-0.3x	0.5x	1.6x	-1.8x
Capitalization / Revenue	0.3x	0.65x	0.58x	0.52x	0.7x	0.6x
EV / Revenue	0.41x	0.54x	0.62x	0.68x	0.81x	0.71x
EV / EBITDA	9.38x	-11.7x	-39.4x	12.7x	12.3x	14.8x
EV / EBIT	30.2x	-6.05x	-14.1x	21.4x	18x	30.2x
EV / FCF	-11.7x	-10.7x	-3.18x	55.6x	43.6x	-22.5x
FCF Yield	-8.54%	-9.31%	-31.5%	1.8%	2.29%	-4.45%
Dividend per Share ²	-	8	8	12	15	17
Rate of return	-	0.49%	0.46%	0.55%	0.43%	0.56%
EPS ²	-98.24	266.1	114.5	149.5	168.3	148.8
Distribution rate	-	3.01%	6.99%	8.03%	8.92%	11.4%
Net sales ¹	29,876	15,815	19,182	26,174	30,950	31,952
EBITDA ¹	1,305	-737	-300	1,402	2,049	1,525
EBIT ¹	406	-1,423	-837	832	1,404	749
Net income ¹	-622	1,685	725	940	1,053	930
Net Debt ¹	3,316	-1,665	714	4,121	3,588	3,489
Reference price ²	1,410.00	1,623.00	1,752.00	2,179.00	3,465.00	3,055.00
Nbr of stocks (in thousands)	6,331	6,331	6,331	6,281	6,243	6,255
Announcement Date	6/26/20	6/25/21	6/28/22	6/27/23	6/25/24	6/26/25

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	-	-	-	-	111M
SUN HUNG KAI PROPERTIES LIMITED	14.45x	4.54x	12.45x	3.46%	41.68B
EMAAR PROPERTIES	6.54x	0.9x	1.81x	7.72%	31.19B
MITSUBISHI ESTATE CO., LTD.	22.23x	4.36x	18.3x	1.14%	30.3B
CHINA RESOURCES LAND LIMITED	8.11x	1.43x	7.16x	4.4%	29.19B
MITSUI FUDOSAN CO., LTD.	15.23x	3.15x	15.57x	2.3%	25.44B
ALPHA DHABI HOLDING	15.98x	1.02x	6.73x	2.33%	22.19B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.65x	6.74x	19.12x	1.21%	20.67B
CK ASSET HOLDINGS LIMITED	9.13x	2.2x	7.56x	4.07%	19.94B
Average	13.41x	3.04x	11.09x	3.33%	24.52B
Weighted average by Cap.	13.43x	3.07x	11.02x	3.47%