Previous Close | ¥1,659.00 |
Intrinsic Value | ¥1,093.79 |
Upside potential | -34% |
Data is not available at this time.
WDB Holdings Co., Ltd. operates as a specialized human resource services provider in Japan, focusing on high-value sectors such as biopharma, chemical, and engineering research and development. The company's core revenue model is built on placement and dispatching services, supplemented by safety information management, clinical trial support, and drug discovery research services. Its niche expertise in R&D staffing differentiates it from generalist staffing firms, allowing it to command premium pricing and foster long-term client relationships. WDB Holdings also diversifies its operations through the development and manufacturing of specialized devices like gas-assist injection molding machines and bio-related equipment, further solidifying its market position. The company's deep sector knowledge and integrated service offerings position it as a trusted partner in Japan's highly regulated and innovation-driven industries. With its headquarters in Himeji and a founding history dating back to 1985, WDB Holdings has established a strong regional presence while maintaining a lean operational footprint.
For FY 2024, WDB Holdings reported revenue of JPY 49.3 billion, with net income reaching JPY 3.55 billion, reflecting a net margin of approximately 7.2%. The company generated JPY 4.49 billion in operating cash flow, demonstrating efficient conversion of revenue to cash. Capital expenditures were modest at JPY 775 million, indicating a capital-light business model focused on service delivery rather than heavy asset investments.
The company's diluted EPS of JPY 180.67 underscores its earnings power in a specialized market segment. With minimal total debt of JPY 70.7 million against cash reserves of JPY 20.9 billion, WDB Holdings maintains exceptional capital efficiency. The strong cash position relative to debt provides significant flexibility for strategic investments or shareholder returns.
WDB Holdings exhibits robust financial health, with cash and equivalents representing approximately 42% of its JPY 36.6 billion market capitalization. The near debt-free balance sheet, with a debt-to-equity ratio approaching zero, positions the company to weather economic downturns and capitalize on growth opportunities without financial strain.
The company has demonstrated a commitment to shareholder returns, with a dividend per share of JPY 62.5. With a payout ratio of approximately 35% of earnings, WDB Holdings balances returning capital to shareholders with retaining funds for organic growth initiatives in its specialized service lines.
Trading at a market capitalization of JPY 36.6 billion, the company's valuation reflects its niche market position and stable earnings profile. The low beta of 0.056 suggests the stock is relatively insulated from broader market volatility, likely due to its specialized service focus and strong balance sheet.
WDB Holdings' strategic advantage lies in its deep specialization in R&D staffing and support services for highly technical industries. The company is well-positioned to benefit from continued growth in Japan's pharmaceutical and engineering sectors, while its strong cash position provides flexibility for strategic acquisitions or expansion into adjacent service areas.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |