Valuation Wacoal Holdings Corp.

Equities

Delayed Japan Exchange Other stock markets 03:44:17 20/01/2026 GMT			5-day change	1st Jan Change
4,389.00 ^JPY	-0.39%		-2.79%	-0.66%

11-12	Wacoal Holdings Corp. Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2026	CI
11-12	Wacoal Holdings Corp. Announces Dividend for the Second Quarter of Fiscal Year Ending March 31, 2026, Payable on December 5, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	153,210	114,008	144,244	204,508	264,913	217,526	-	-
Change	-	-25.59%	26.52%	41.78%	29.54%	-17.89%	-	-
Enterprise Value (EV)	143,093	99,191	137,878	191,603	268,330	217,526	217,526	217,526
Change	-	-30.68%	39%	38.97%	40.04%	-18.93%	0%	0%
P/E ratio	21.8x	24.9x	-83.9x	-24.5x	39.3x	13.7x	43.9x	38.2x
PBR	0.71x	0.51x	0.69x	0.97x	1.37x	1.08x	1.08x	1.08x
PEG	-	-0.7x	1x	-0x	-0x	0x	-0.6x	2.6x
Capitalization / Revenue	1.01x	0.66x	0.76x	1.09x	1.52x	1.19x	1.16x	1.14x
EV / Revenue	0x	0x	0x	0x	0x	1.19x	1.16x	1.14x
EV / EBITDA	0x	0x	0x	0x	-	6.2x	11.3x	10.7x
EV / EBIT	-0x	0x	-0x	-0x	0x	9.42x	29.8x	26.2x
EV / FCF	0x	0x	0x	0x	-	4.23x	19.9x	20.5x
FCF Yield	1.11%	8.69%	7.79%	12.4%	-	23.6%	5.02%	4.87%
Dividend per Share ²	40	50	80	100	100	100	100	100
Rate of return	1.63%	2.71%	3.22%	2.69%	1.96%	2.27%	2.27%	2.27%
EPS ²	112.6	74.04	-29.66	-151.6	129.6	322.5	100.4	115.3
Distribution rate	35.5%	67.5%	-270%	-66%	77.1%	31%	99.6%	86.7%
Net sales ¹	152,204	172,860	188,592	187,208	173,896	183,000	186,900	190,800
EBITDA ¹	5,013	11,198	8,874	2,358	-	35,100	19,300	20,300
EBIT ¹	-1,115	5,013	-3,490	-9,503	3,328	23,100	7,300	8,300
Net income ¹	7,025	4,608	-1,776	-8,632	6,989	15,100	4,700	5,400
Net Debt	-10,117	-14,817	-6,366	-12,905	3,417	-	-	-
Reference price ²	2,455.00	1,842.00	2,487.00	3,714.00	5,093.00	4,406.00	4,406.00	4,406.00
Nbr of stocks (in thousands)	62,407	61,894	57,999	55,064	52,015	49,370	-	-
Announcement Date	14/05/21	13/05/22	12/05/23	15/05/24	15/05/25	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WACOAL HOLDINGS CORP.	13.67x	-	-	2.27%	1.38B
LVMH	28.36x	4.09x	13.48x	1.98%	351B
LULULEMON ATHLETICA INC.	15.48x	2x	8.19x	-.--%	23.68B
RALPH LAUREN CORPORATION	24.63x	2.91x	15.83x	0.98%	22.02B
MONCLER S.P.A.	23.31x	4.37x	11.16x	2.33%	16.07B
GILDAN ACTIVEWEAR INC.	19.47x	3.13x	11.95x	1.53%	9.43B
LEVI STRAUSS & CO.	16.58x	1.59x	10.71x	2.46%	8.5B
V.F. CORPORATION	33.95x	1.16x	12.94x	1.92%	7.35B
LI NING COMPANY LIMITED	17.89x	1.17x	6.83x	2.87%	6.74B
Average	21.48x	2.55x	11.39x	1.82%	49.6B
Weighted average by Cap.	26.79x	3.77x	13.04x	1.85%