Valuation WDI Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 21/08/2026 BST			5-day change	1st Jan Change
3,025.00 ^JPY	-0.17%		-0.49%	-6.49%

18/08/23	Tranche Update on WDI Corporation's Equity Buyback Plan announced on August 17, 2023.	CI
17/08/23	WDI Corporation's Equity Buyback announced on August 17, 2023, has closed with 50,000 shares, representing 0.8% for ¥131.9 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	10,276	11,092	13,687	21,633	19,108	18,571
Change	-	7.95%	23.39%	58.06%	-11.67%	-2.81%
Enterprise Value (EV) ¹	8,611	11,806	17,808	25,221	22,597	21,981
Change	-	37.11%	50.83%	41.63%	-10.4%	-2.73%
P/E	6.1x	15.3x	14.6x	20.6x	20.5x	79x
PBR	2.85x	2.66x	2.91x	3.91x	2.97x	2.83x
PEG	-	-0.3x	0.5x	1.6x	-1.8x	-1.1x
Capitalization / Revenue	0.65x	0.58x	0.52x	0.7x	0.6x	0.54x
EV / Revenue	0.54x	0.62x	0.68x	0.81x	0.71x	0.64x
EV / EBITDA	-11.7x	-39.4x	12.7x	12.3x	14.8x	10.7x
EV / EBIT	-6.05x	-14.1x	21.4x	18x	30.2x	17.3x
EV / FCF	-10.7x	-3.18x	55.6x	43.6x	-22.5x	94.4x
FCF Yield	-9.31%	-31.5%	1.8%	2.29%	-4.45%	1.06%
Dividend per Share ²	8	8	12	15	17	17
Rate of return	0.49%	0.46%	0.55%	0.43%	0.56%	0.57%
EPS ²	266.1	114.5	149.5	168.3	148.8	37.53
Distribution rate	3.01%	6.99%	8.03%	8.92%	11.4%	45.3%
Net sales ¹	15,815	19,182	26,174	30,950	31,952	34,518
EBITDA ¹	-737	-300	1,402	2,049	1,525	2,059
EBIT ¹	-1,423	-837	832	1,404	749	1,273
Net income ¹	1,685	725	940	1,053	930	235
Net Debt ¹	-1,665	714	4,121	3,588	3,489	3,410
Reference price ²	1,623.00	1,752.00	2,179.00	3,465.00	3,055.00	2,964.00
Nbr of stocks (in thousands)	6,331	6,331	6,281	6,243	6,255	6,265
Announcement Date	25/06/21	28/06/22	27/06/23	25/06/24	26/06/25	25/06/26

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.($)
WDI CORPORATION	-	-	-	-	120M
SUN HUNG KAI PROPERTIES LIMITED	16.18x	5.1x	13.71x	3.13%	46.07B
CHINA RESOURCES LAND LIMITED	9.27x	1.56x	8.14x	3.83%	32.04B
MITSUBISHI ESTATE CO., LTD.	18.23x	4.03x	16.44x	1.35%	27.89B
EMAAR PROPERTIES	5.53x	0.67x	1.42x	9.04%	26.61B
MITSUI FUDOSAN CO., LTD.	13.85x	3.07x	14.81x	2.54%	25.26B
ALPHA DHABI HOLDING	8.09x	0.9x	3.26x	2.76%	20.68B
CK ASSET HOLDINGS LIMITED	10.97x	2.12x	9.92x	4.05%	20.78B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.83x	1.69x	14.67x	3.48%	19.75B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.56x	6.58x	17.59x	1.57%	19.69B
Average	11.83x	2.86x	11.11x	3.53%	23.89B
Weighted average by Cap.	12.25x	3.01x	11.19x	3.56%