Valuation Wilcon Depot, Inc.

Stocks

Market Closed - Philippines S.E. 02:59:41 2026-10-06 EDT			5-day change	1st Jan Change
5.560 ^PHP	+1.09%		-1.59%	-20.11%

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	22,548	-	-
Change	-	-3.28%	-29.15%	-31.58%	-51.33%	-20.98%	-	-
Enterprise Value (EV) ¹	123,499	120,942	83,819	56,446	25,963	21,091	20,655	20,535
Change	-	-2.07%	-30.69%	-32.66%	-54%	-18.77%	-2.06%	-0.58%
P/E	49.2x	31.4x	24.6x	23.1x	11.6x	9.24x	8.66x	8.26x
PBR	7.16x	-	3.81x	2.46x	1.15x	0.88x	0.84x	0.8x
PEG	-	0.6x	-2.57x	-0.9x	-3.6x	-12.16x	1.3x	1.72x
Capitalization / Revenue	4.54x	3.6x	2.48x	1.72x	0.81x	0.6x	0.56x	0.53x
EV / Revenue	4.49x	3.6x	2.42x	1.65x	0.73x	0.56x	0.51x	0.49x
EV / EBITDA	21.8x	15.6x	14.2x	12.1x	5.45x	3x	2.68x	2.52x
EV / EBIT	34.8x	23.1x	18.1x	16.9x	7.34x	5.75x	5.43x	5x
EV / FCF	-346x	-	31.3x	16.8x	6.48x	4.84x	4.3x	4.08x
FCF Yield	-0.29%	-	3.19%	5.96%	15.4%	20.7%	23.3%	24.5%
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%	-	7.02%	6.88%	6.84%
EPS ²	0.62	0.94	0.85	0.62	0.6	0.5954	0.6352	0.6658
Distribution rate	19.4%	-	43.5%	58.1%	-	64.8%	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	7,019	7,703	8,157
EBIT ¹	3,544	5,247	4,625	3,331	3,538	3,670	3,806	4,105
Net income ¹	2,561	3,848	3,483	2,528	2,446	2,441	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	5.500	5.500	5.500
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.	9.24x	0.56x	3x	7.02%	360M
THE HOME DEPOT, INC.	19.34x	1.95x	13.04x	3.36%	281B
LOWE'S COMPANIES, INC.	15.1x	1.47x	10.49x	2.75%	101B
KINGFISHER PLC	12.59x	0.55x	5.23x	3.86%	7.08B
FLOOR & DECOR HOLDINGS, INC.	21.26x	1.33x	11.54x	-.--%	4.96B
MR D.I.Y. GROUP (M)	18.24x	2.26x	8.85x	6.46%	2.92B
CLAS OHLSON AB	18.56x	1.87x	11.15x	2.92%	2.65B
HOME PRODUCT CENTER	14.21x	1.52x	8.65x	5.76%	2.53B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	13.94x	-	-	-	2.13B
Average	15.83x	1.44x	9.00x	4.02%	44.87B
Weighted average by Cap.	18.10x	1.79x	12.16x	3.21%