Valuation West Holdings Corporation OTC Markets
Stocks
WSTHF
JP3154750008
Construction & Engineering
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 25-10-06 | Japan's conventional solar stocks tumble after Takaichi victory | RE |
| 25-10-06 | Japan's conventional solar stocks tumble after Takaichi victory | RE |
Company Valuation: West Holdings Corporation
Data adjusted to current consolidation scope
| Fiscal Period: August | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 199,558 | 180,359 | 115,111 | 107,518 | 64,248 | 106,326 | - | - |
| Change | - | -9.62% | -36.18% | -6.6% | -40.24% | 65.49% | - | - |
| Enterprise Value (EV) 1 | 217,395 | 211,877 | 147,215 | 155,177 | 122,805 | 162,637 | 149,759 | 156,651 |
| Change | - | -2.54% | -30.52% | 5.41% | -20.86% | 32.43% | -7.92% | 4.6% |
| P/E | 30.7x | 42.4x | 19.1x | 16.2x | 12x | 13.9x | 12.3x | 11x |
| PBR | 7.88x | 6.55x | 3.67x | 3.24x | 1.77x | 2.64x | 2.24x | 2.06x |
| PEG | - | -1.2x | 0.5x | 1.2x | -0.6x | 0.3x | 0.9x | 1x |
| Capitalization / Revenue | 2.94x | 2.69x | 2.63x | 2.13x | 1.36x | 1.89x | 1.63x | 1.49x |
| EV / Revenue | 3.2x | 3.15x | 3.37x | 3.08x | 2.6x | 2.89x | 2.3x | 2.2x |
| EV / EBITDA | 18.7x | 23x | 13.8x | 12.2x | 10.9x | 11.6x | 8.82x | 8.7x |
| EV / EBIT | 21.4x | 27.3x | 17.3x | 14.6x | 14.2x | 12.5x | 10.5x | 10.1x |
| EV / FCF | 199x | -22.2x | 54.3x | -15.6x | -317x | - | -150x | 31.3x |
| FCF Yield | 0.5% | -4.5% | 1.84% | -6.4% | -0.32% | - | -0.67% | 3.19% |
| Dividend per Share 2 | 50 | 55 | 55 | 65 | 65 | 70 | 76.67 | 83.33 |
| Rate of return | 1.02% | 1.24% | 1.94% | 2.4% | 4.01% | 2.61% | 2.86% | 3.11% |
| EPS 2 | 159.7 | 104.7 | 148 | 167.5 | 135.1 | 192.8 | 218.7 | 243.8 |
| Distribution rate | 31.3% | 52.5% | 37.2% | 38.8% | 48.1% | 36.3% | 35.1% | 34.2% |
| Net sales 1 | 67,938 | 67,169 | 43,734 | 50,390 | 47,250 | 56,296 | 65,138 | 71,258 |
| EBITDA 1 | 11,596 | 9,202 | 10,667 | 12,690 | 11,222 | 14,000 | 16,977 | 18,000 |
| EBIT 1 | 10,148 | 7,770 | 8,499 | 10,597 | 8,646 | 12,973 | 14,304 | 15,528 |
| Net income 1 | 6,495 | 4,257 | 6,016 | 6,757 | 5,357 | 7,647 | 8,674 | 9,668 |
| Net Debt 1 | 17,837 | 31,518 | 32,104 | 47,659 | 58,557 | 56,311 | 43,433 | 50,325 |
| Reference price 2 | 4,905.00 | 4,435.00 | 2,831.00 | 2,711.00 | 1,620.00 | 2,681.00 | 2,681.00 | 2,681.00 |
| Nbr of stocks (in thousands) | 40,685 | 40,667 | 40,661 | 39,660 | 39,659 | 39,659 | - | - |
| Announcement Date | 10/15/21 | 10/14/22 | 10/13/23 | 10/15/24 | 10/15/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.43x | 3.78x | 7.37x | 5.67% | 2.28B | |
| 13.07x | 1.41x | 5.47x | 1.82% | 1.59B | |
| -25.4x | 0.77x | -8.27x | -.--% | 1.17B | |
| 13.91x | 2.89x | 11.62x | 2.61% | 674M | |
| 16.8x | - | - | - | 503M | |
| Average | 5.36x | 2.21x | 4.05x | 2.52% | 1.24B | |
| Weighted average by Cap. | 4.52x | 2.40x | 4.14x | 3.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1407 Stock
- WSTHF Stock
- Valuation West Holdings Corporation
Select your edition
All financial news and data tailored to specific country editions
