Valuation Wilcon Depot, Inc.

Stocks

Market Closed - Philippines S.E. 02:51:07 2026-09-09 EDT			5-day change	1st Jan Change
5.690 ^PHP	-1.90%		-0.52%	-18.25%

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

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	23,327	-	-
Change	-	-3.28%	-29.15%	-31.58%	-51.33%	-18.25%	-	-
Enterprise Value (EV) ¹	123,499	120,942	83,819	56,446	25,963	21,870	21,434	21,314
Change	-	-2.07%	-30.69%	-32.66%	-54%	-15.77%	-1.99%	-0.56%
P/E	49.2x	31.4x	24.6x	23.1x	11.6x	9.58x	8.96x	8.55x
PBR	7.16x	-	3.81x	2.46x	1.15x	0.91x	0.87x	0.83x
PEG	-	0.6x	-2.57x	-0.9x	-3.6x	-9.47x	1.29x	1.78x
Capitalization / Revenue	4.54x	3.6x	2.48x	1.72x	0.81x	0.62x	0.58x	0.55x
EV / Revenue	4.49x	3.6x	2.42x	1.65x	0.73x	0.58x	0.53x	0.5x
EV / EBITDA	21.8x	15.6x	14.2x	12.1x	5.45x	3.05x	2.78x	2.61x
EV / EBIT	34.8x	23.1x	18.1x	16.9x	7.34x	5.83x	5.63x	5.19x
EV / FCF	-346x	-	31.3x	16.8x	6.48x	5.83x	4.46x	4.23x
FCF Yield	-0.29%	-	3.19%	5.96%	15.4%	17.2%	22.4%	23.6%
Dividend per Share ²	0.12	-	0.37	0.36	-	0.3859	0.3785	0.3761
Rate of return	0.39%	-	1.77%	2.52%	-	6.78%	6.65%	6.61%
EPS ²	0.62	0.94	0.85	0.62	0.6	0.5939	0.6352	0.6658
Distribution rate	19.4%	-	43.5%	58.1%	-	65%	59.6%	56.5%
Net sales ¹	27,513	33,571	34,604	34,172	35,444	37,561	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	3,748	3,806	4,105
Net income ¹	2,561	3,848	3,483	2,528	2,446	2,435	2,604	2,736
Net Debt ¹	-1,543	-	-1,865	-2,180	-2,571	-1,458	-1,893	-2,013
Reference price ²	30.500	29.500	20.900	14.300	6.960	5.690	5.690	5.690
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WILCON DEPOT, INC.	9.77x	0.59x	3.12x	6.65%	381M
THE HOME DEPOT, INC.	21.58x	2.14x	14.31x	2.98%	313B
LOWE'S COMPANIES, INC.	16.86x	1.6x	11.4x	2.48%	113B
KINGFISHER PLC	12.12x	0.52x	4.99x	4.2%	6.62B
MR D.I.Y. GROUP (M)	19.76x	2.43x	9.53x	5.86%	3.2B
CLAS OHLSON AB	19.08x	1.93x	11.46x	2.84%	2.85B
HOME PRODUCT CENTER	13.58x	1.47x	8.34x	6%	2.47B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	14.48x	-	-	-	2.21B
HORNBACH HOLDING AG & CO. KGAA	9.34x	0.4x	5.09x	2.86%	1.62B
Average	15.17x	1.39x	8.53x	4.23%	49.44B
Weighted average by Cap.	20.08x	1.96x	13.30x	2.91%