Valuation Wilcon Depot, Inc.
Stocks
WLCON
PHY9584X1055
Home Improvement Products & Services Retailers
|
Market Closed -
Philippines S.E.
02:58:14 2026-08-13 EDT
|
5-day change | 1st Jan Change | ||
| 5.830 PHP | -0.17% |
|
+0.34% | -16.24% |
| 08-11 | Wilcon Depot, Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 06-15 | Wilcon Depot, Inc. Announces Board Resignations, Effective June 15, 2026 | CI |
Company Valuation: Wilcon Depot, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 125,042 | 120,942 | 85,684 | 58,626 | 28,534 | 23,901 | - | - |
| Change | - | -3.28% | -29.15% | -31.58% | -51.33% | -16.24% | - | - |
| Enterprise Value (EV) 1 | 123,499 | 120,942 | 83,819 | 56,446 | 25,963 | 22,270 | 22,303 | 22,313 |
| Change | - | -2.07% | -30.69% | -32.66% | -54% | -14.22% | 0.15% | 0.05% |
| P/E | 49.2x | 31.4x | 24.6x | 23.1x | 11.6x | 9.65x | 9.11x | 8.7x |
| PBR | 7.16x | - | 3.81x | 2.46x | 1.15x | 0.93x | 0.89x | 0.85x |
| PEG | - | 0.6x | -2.57x | -0.9x | -3.6x | 15.04x | 1.51x | 1.88x |
| Capitalization / Revenue | 4.54x | 3.6x | 2.48x | 1.72x | 0.81x | 0.63x | 0.59x | 0.57x |
| EV / Revenue | 4.49x | 3.6x | 2.42x | 1.65x | 0.73x | 0.58x | 0.55x | 0.53x |
| EV / EBITDA | 21.8x | 15.6x | 14.2x | 12.1x | 5.45x | 3.11x | 2.9x | 2.74x |
| EV / EBIT | 34.8x | 23.1x | 18.1x | 16.9x | 7.34x | 5.8x | 5.83x | 5.41x |
| EV / FCF | -346x | - | 31.3x | 16.8x | 6.48x | 5.93x | 4.64x | 4.43x |
| FCF Yield | -0.29% | - | 3.19% | 5.96% | 15.4% | 16.9% | 21.5% | 22.6% |
| Dividend per Share 2 | 0.12 | - | 0.37 | 0.36 | - | 0.4 | 0.3829 | 0.3794 |
| Rate of return | 0.39% | - | 1.77% | 2.52% | - | 6.86% | 6.57% | 6.51% |
| EPS 2 | 0.62 | 0.94 | 0.85 | 0.62 | 0.6 | 0.6038 | 0.6402 | 0.6698 |
| Distribution rate | 19.4% | - | 43.5% | 58.1% | - | 66.2% | 59.8% | 56.7% |
| Net sales 1 | 27,513 | 33,571 | 34,604 | 34,172 | 35,444 | 38,219 | 40,230 | 42,212 |
| EBITDA 1 | 5,662 | 7,748 | 5,908 | 4,647 | 4,768 | 7,162 | 7,703 | 8,157 |
| EBIT 1 | 3,544 | 5,247 | 4,625 | 3,331 | 3,538 | 3,840 | 3,828 | 4,126 |
| Net income 1 | 2,561 | 3,848 | 3,483 | 2,528 | 2,446 | 2,472 | 2,623 | 2,752 |
| Net Debt 1 | -1,543 | - | -1,865 | -2,180 | -2,571 | -1,631 | -1,598 | -1,588 |
| Reference price 2 | 30.500 | 29.500 | 20.900 | 14.300 | 6.960 | 5.830 | 5.830 | 5.830 |
| Nbr of stocks (in thousands) | 4,099,724 | 4,099,724 | 4,099,724 | 4,099,724 | 4,099,724 | 4,099,724 | - | - |
| Announcement Date | 2/24/22 | 3/3/23 | 3/22/24 | 3/31/25 | 3/30/26 | - | - | - |
1PHP in Million2PHP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.67x | 0.58x | 3.12x | 6.85% | 391M | |
| 23.76x | 2.31x | 15.56x | 2.71% | 342B | |
| 17.9x | 1.69x | 12.14x | 2.27% | 121B | |
| 13.18x | 0.55x | 5.3x | 3.87% | 7.16B | |
| 21.66x | 2.69x | 10.75x | 5.6% | 3.53B | |
| 19.95x | 1.98x | 11.93x | 2.71% | 2.87B | |
| 14.33x | 1.54x | 8.72x | 5.68% | 2.6B | |
| 14x | - | - | - | 2.13B | |
| 8.86x | 0.39x | 4.95x | 3.02% | 1.52B | |
| Average | 15.92x | 1.47x | 9.06x | 4.09% | 53.75B | |
| Weighted average by Cap. | 21.95x | 2.12x | 14.41x | 2.65% |
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
- WLCON Stock
- Valuation Wilcon Depot, Inc.
Select your edition
All financial news and data tailored to specific country editions
