investorscraft@gmail.com

Intrinsic Value of WDI Corporation (3068.T)

Previous Close¥2,973.00
Intrinsic Value
Upside potential
Previous Close
¥2,973.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

WDI Corporation operates in the competitive Japanese restaurant industry, with additional ventures in bridal planning and international markets. The company generates revenue primarily through restaurant ownership and management, leveraging its long-standing presence since 1954 to establish brand loyalty. Its bridal segment adds diversification, catering to Japan’s premium wedding market. WDI’s domestic focus positions it as a mid-tier player, balancing scale with niche offerings in a sector dominated by larger chains and independent operators. The company’s international footprint, though limited, provides growth optionality. Its dual revenue streams—restaurants and bridal services—help mitigate cyclical risks inherent in consumer discretionary spending. While not a market leader, WDI’s longevity and diversified operations suggest resilience in a fragmented industry.

Revenue Profitability And Efficiency

WDI reported revenue of ¥30.95 billion for FY2024, with net income of ¥1.05 billion, reflecting a net margin of approximately 3.4%. Operating cash flow stood at ¥1.79 billion, though capital expenditures of ¥1.25 billion indicate ongoing reinvestment needs. The company’s profitability metrics align with industry norms for mid-sized restaurant operators, balancing moderate margins with steady cash generation.

Earnings Power And Capital Efficiency

Diluted EPS of ¥168.25 underscores WDI’s ability to translate top-line growth into shareholder returns. The company’s capital efficiency is tempered by significant capex, likely tied to restaurant maintenance and expansion. Its operating cash flow coverage of capex suggests manageable reinvestment demands without excessive leverage.

Balance Sheet And Financial Health

WDI holds ¥5.94 billion in cash against ¥10.3 billion of total debt, indicating a leveraged but liquid position. The debt-to-equity ratio appears elevated, though typical for capital-intensive restaurant businesses. Cash reserves provide flexibility, but sustained profitability will be critical to maintaining financial stability.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the dividend of ¥17 per share implies a payout ratio of roughly 10% of net income, signaling a conservative yet shareholder-friendly approach. Bridal and international segments may offer incremental growth, though the core restaurant business likely drives near-term performance.

Valuation And Market Expectations

At a market cap of ¥18.8 billion, WDI trades at a P/E of approximately 17.8x, in line with peers. The low beta (0.106) suggests muted volatility, possibly reflecting stable demand for its offerings. Investors likely price in modest growth given sector headwinds.

Strategic Advantages And Outlook

WDI’s strengths include its diversified revenue streams and established domestic presence. Challenges include high leverage and competitive pressures. The outlook hinges on execution in bridal services and cost management in restaurants, with international expansion remaining a potential long-term catalyst.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount