WDI Corp
TSE:3068
Intrinsic Value
WDI Corp. engages in the restaurant business. [ Read More ]
The intrinsic value of one WDI Corp stock under the Base Case scenario is 3 353.58 JPY. Compared to the current market price of 3 555 JPY, WDI Corp is Overvalued by 6%.
Valuation Backtest
WDI Corp
Run backtest to discover the historical profit from buying and selling WDI Corp stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
WDI Corp
Current Assets | 9B |
Cash & Short-Term Investments | 5.7B |
Receivables | 998.7m |
Other Current Assets | 2.3B |
Non-Current Assets | 14.1B |
PP&E | 12.1B |
Intangibles | 182.8m |
Other Non-Current Assets | 1.9B |
Current Liabilities | 5.6B |
Accounts Payable | 1B |
Accrued Liabilities | 821.1m |
Other Current Liabilities | 3.8B |
Non-Current Liabilities | 12.2B |
Long-Term Debt | 9.1B |
Other Non-Current Liabilities | 3.1B |
Earnings Waterfall
WDI Corp
Revenue
|
30B
JPY
|
Cost of Revenue
|
-8.5B
JPY
|
Gross Profit
|
21.4B
JPY
|
Operating Expenses
|
-20.1B
JPY
|
Operating Income
|
1.3B
JPY
|
Other Expenses
|
-383.8m
JPY
|
Net Income
|
959.1m
JPY
|
Free Cash Flow Analysis
WDI Corp
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
WDI Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
WDI Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
WDI Corp's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Score
WDI Corp's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
WDI Corp
Shareholder Return
Price
WDI Corp
Average Annual Return | 5.51% |
Standard Deviation of Annual Returns | 19.57% |
Max Drawdown | -41% |
Market Capitalization | 22.2B JPY |
Shares Outstanding | 6 243 200 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
WDI Corp. engages in the restaurant business. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 1,476 full-time employees. The company went IPO on 2006-12-22. The firm is engaged in the operation of restaurants under the names Capricciosa, TONY ROMA'S, Sarabeth, Kyogyu-So, Stone Burg and INAKAYA, among others. Restaurants operated by the Company provide Italian food, American food, Korean food, barbecue (BBQ) rib, stone-grilled hamburger and steak food, and others.
Contact
IPO
Employees
Officers
The intrinsic value of one WDI Corp stock under the Base Case scenario is 3 353.58 JPY.
Compared to the current market price of 3 555 JPY, WDI Corp is Overvalued by 6%.