WACOAL HOLDINGS CORP. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,348.00 JPY | +0.15% |
|
+2.63% | -1.05% |
| 01-14 | Tranche Update on Wacoal Holdings Corp.'s Equity Buyback Plan announced on May 15, 2024. | CI |
| 12-11 | Wacoal Holdings Buys Back 405,700 Shares | MT |
Company Valuation: Wacoal Holdings Corp.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 146,892 | 153,210 | 114,008 | 144,244 | 204,508 | 282,207 | - | - |
| Change | - | 4.3% | -25.59% | 26.52% | 41.78% | 37.99% | - | - |
| Enterprise Value (EV) | 134,684 | 143,093 | 99,191 | 137,878 | 191,603 | 282,207 | 282,207 | 282,207 |
| Change | - | 6.24% | -30.68% | 39% | 38.97% | 47.29% | 0% | 0% |
| P/E ratio | 43.3x | 21.8x | 24.9x | -83.9x | -24.5x | 55.7x | 12.2x | 34.4x |
| PBR | 0.71x | 0.71x | 0.51x | 0.69x | 0.97x | 1.32x | 1.23x | 1.22x |
| PEG | - | 0x | -0.7x | 1x | -0x | -0x | 0x | -0.5x |
| Capitalization / Revenue | 0.79x | 1.01x | 0.66x | 0.76x | 1.09x | 1.53x | 1.48x | 1.44x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.53x | 1.48x | 1.44x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 17.6x | 14.1x | 13.4x |
| EV / EBIT | 0x | -0x | 0x | -0x | -0x | 70.6x | 35.3x | 31.4x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 5.46x | 5.92x | 19.5x |
| FCF Yield | 10.8% | 1.11% | 8.69% | 7.79% | 12.4% | 18.3% | 16.9% | 5.14% |
| Dividend per Share 2 | 60 | 40 | 50 | 80 | 100 | 100 | 100 | 100 |
| Rate of return | 2.56% | 1.63% | 2.71% | 3.22% | 2.69% | 1.87% | 1.87% | 1.87% |
| EPS 2 | 54.26 | 112.6 | 74.04 | -29.66 | -151.6 | 96 | 438.1 | 155.3 |
| Distribution rate | 111% | 35.5% | 67.5% | -270% | -66% | 104% | 22.8% | 64.4% |
| Net sales 1 | 186,760 | 152,204 | 172,860 | 188,592 | 187,208 | 184,000 | 190,500 | 196,000 |
| EBITDA 1 | 12,661 | 5,013 | 11,198 | 8,874 | 2,358 | 16,000 | 20,000 | 21,000 |
| EBIT 1 | 6,632 | -1,115 | 5,013 | -3,490 | -9,503 | 4,000 | 8,000 | 9,000 |
| Net income 1 | 3,472 | 7,025 | 4,608 | -1,776 | -8,632 | 4,800 | 19,400 | 6,700 |
| Net Debt | -12,208 | -10,117 | -14,817 | -6,366 | -12,905 | - | - | - |
| Reference price 2 | 2,347.00 | 2,455.00 | 1,842.00 | 2,487.00 | 3,714.00 | 5,348.00 | 5,348.00 | 5,348.00 |
| Nbr of stocks (in thousands) | 62,587 | 62,407 | 61,894 | 57,999 | 55,064 | 52,769 | - | - |
| Announcement Date | 15/05/20 | 14/05/21 | 13/05/22 | 12/05/23 | 15/05/24 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 55.63x | - | - | +1.87% | 1.84B | ||
| 25.99x | 4.07x | 14.92x | -.--% | 45.18B | ||
| 25.5x | 4.94x | 12.51x | +1.98% | 15.83B | ||
| 20.38x | 2.26x | 13.26x | +1.37% | 14.76B | ||
| -695.18x | 1.35x | 19.97x | +1.52% | 9.21B | ||
| 20.02x | 2.77x | 10.76x | +1.66% | 7.63B | ||
| 32.31x | 1.38x | 10.44x | +2.83% | 6.97B | ||
| 73.83x | 10.05x | 49.57x | +1.13% | 5.92B | ||
| 10.32x | 1.24x | 5.75x | +7.86% | 5.37B | ||
| Average | -47.91x | 3.51x | 17.15x | +2.25% | 12.52B | |
| Weighted average by Cap. | -31.49x | 3.65x | 15.61x | +1.33% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 3591 Stock
- Valuation Wacoal Holdings Corp.
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition