Valuation Wilcon Depot, Inc.
Stocks
WLCON
PHY9584X1055
Home Improvement Products & Services Retailers
|
Delayed
Philippines S.E.
21:51:20 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 5.200 PHP | 0.00% |
|
-3.35% | -25.29% |
| 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 | 21,319 | - | - |
| Change | - | -3.28% | -29.15% | -31.58% | -51.33% | -25.29% | - | - |
| Enterprise Value (EV) 1 | 123,499 | 120,942 | 83,819 | 56,446 | 25,963 | 19,861 | 19,120 | 19,192 |
| Change | - | -2.07% | -30.69% | -32.66% | -54% | -23.5% | -3.73% | 0.37% |
| P/E | 49.2x | 31.4x | 24.6x | 23.1x | 11.6x | 8.73x | 8.09x | 7.67x |
| PBR | 7.16x | - | 3.81x | 2.46x | 1.15x | 0.83x | 0.8x | 0.76x |
| PEG | - | 0.6x | -2.57x | -0.9x | -3.6x | -11.49x | 1.02x | 1.4x |
| Capitalization / Revenue | 4.54x | 3.6x | 2.48x | 1.72x | 0.81x | 0.57x | 0.53x | 0.51x |
| EV / Revenue | 4.49x | 3.6x | 2.42x | 1.65x | 0.73x | 0.53x | 0.48x | 0.46x |
| EV / EBITDA | 21.8x | 15.6x | 14.2x | 12.1x | 5.45x | 2.83x | 2.48x | 2.35x |
| EV / EBIT | 34.8x | 23.1x | 18.1x | 16.9x | 7.34x | 5.41x | 4.98x | 4.58x |
| EV / FCF | -346x | - | 31.3x | 16.8x | 6.48x | 4.56x | 3.7x | 3.57x |
| FCF Yield | -0.29% | - | 3.19% | 5.96% | 15.4% | 21.9% | 27.1% | 28% |
| Dividend per Share 2 | 0.12 | - | 0.37 | 0.36 | - | 0.3859 | 0.3883 | 0.3913 |
| Rate of return | 0.39% | - | 1.77% | 2.52% | - | 7.42% | 7.47% | 7.53% |
| EPS 2 | 0.62 | 0.94 | 0.85 | 0.62 | 0.6 | 0.5954 | 0.6428 | 0.678 |
| Distribution rate | 19.4% | - | 43.5% | 58.1% | - | 64.8% | 60.4% | 57.7% |
| Net sales 1 | 27,513 | 33,571 | 34,604 | 34,172 | 35,444 | 37,561 | 40,117 | 41,979 |
| 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 | 3,842 | 4,186 |
| Net income 1 | 2,561 | 3,848 | 3,483 | 2,528 | 2,446 | 2,441 | 2,635 | 2,788 |
| Net Debt 1 | -1,543 | - | -1,865 | -2,180 | -2,571 | -1,458 | -2,198 | -2,126 |
| Reference price 2 | 30.500 | 29.500 | 20.900 | 14.300 | 6.960 | 5.200 | 5.200 | 5.200 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.73x | 0.53x | 2.83x | 7.42% | 333M | |
| 21.87x | 2.15x | 14.45x | 2.97% | 317B | |
| 16.72x | 1.58x | 11.34x | 2.48% | 111B | |
| 13.5x | 0.59x | 5.51x | 3.59% | 7.66B | |
| 21.77x | 1.36x | 11.84x | -.--% | 5.06B | |
| 21.59x | 2.18x | 13.02x | 2.51% | 3.13B | |
| 16.79x | 2.08x | 8.17x | 6.96% | 2.7B | |
| 13.68x | 1.5x | 8.6x | 5.92% | 2.42B | |
| 13.03x | - | - | - | 2B | |
| Average | 16.41x | 1.50x | 9.47x | 3.98% | 50.16B | |
| Weighted average by Cap. | 20.33x | 1.97x | 13.41x | 2.87% |
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
