Previous Close | ¥2,973.00 |
Intrinsic Value | ¥1,395.28 |
Upside potential | -53% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
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 |