🚀 VC round data is live in beta, check it out!
Warehouse Group Valuation Multiples
Discover revenue and EBITDA valuation multiples for Warehouse Group and similar public comparables like Groupe Casino, Hites, ABC, Americanas and more.
Warehouse Group Overview
About Warehouse Group
Warehouse Group Ltd (The), along with its subsidiaries, is engaged in the retail sector. The company has three retail brands trading in the New Zealand retail sector: The Warehouse, Warehouse Stationery, and TheMarket.com. It generates the maximum revenue from the Warehouse Segment.
Founded
1993
HQ
Employees
9.6K
Website
Sectors
Financials (LTM)
EV
$619M
Warehouse Group Financials
Warehouse Group reported last 12-month revenue of $2B and EBITDA of $110M.
In the same LTM period, Warehouse Group generated $583M in gross profit, $110M in EBITDA, and $5M in net income.
Revenue (LTM)
Warehouse Group P&L
In the most recent fiscal year, Warehouse Group reported revenue of $2B and EBITDA of $95M.
Warehouse Group expects next 12-month revenue of XXX and NTM EBITDA of XXX
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue | $2B | XXX | $2B | XXX | XXX | XXX |
| Gross Profit | $583M | XXX | $581M | XXX | XXX | XXX |
| Gross Margin | 32% | XXX | 32% | XXX | XXX | XXX |
| EBITDA | $110M | XXX | $95M | XXX | XXX | XXX |
| EBITDA Margin | 6% | XXX | 5% | XXX | XXX | XXX |
| EBIT Margin | 2% | XXX | 1% | XXX | XXX | XXX |
| Net Profit | $5M | XXX | ($2M) | XXX | XXX | XXX |
| Net Margin | 0% | XXX | (0%) | XXX | XXX | XXX |
| Net Debt | — | — | $56M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
Warehouse Group Stock Performance
Warehouse Group has current market cap of $146M, and enterprise value of $619M.
Market Cap Evolution
Warehouse Group's stock price is $0.42.
| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $619M | $146M | 0.0% | XXX | XXX | XXX | $-0.00 |
Benchmark Trading Valuation Multiples by Industry
Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.
Start Free TrialWarehouse Group Valuation Multiples
Warehouse Group trades at 0.3x EV/Revenue multiple, and 5.6x EV/EBITDA.
EV / Revenue (LTM)
Warehouse Group Financial Valuation Multiples
As of March 23, 2026, Warehouse Group has market cap of $146M and EV of $619M.
Equity research analysts estimate Warehouse Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Warehouse Group has a P/E ratio of 32.3x.
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $146M | XXX | $146M | XXX | XXX | XXX |
| EV (current) | $619M | XXX | $619M | XXX | XXX | XXX |
| EV/Revenue | 0.3x | XXX | 0.3x | XXX | XXX | XXX |
| EV/EBITDA | 5.6x | XXX | 6.5x | XXX | XXX | XXX |
| EV/EBIT | 20.3x | XXX | 26.2x | XXX | XXX | XXX |
| EV/Gross Profit | 1.1x | XXX | 1.1x | XXX | XXX | XXX |
| P/E | 32.3x | XXX | (90.3x) | XXX | XXX | XXX |
| EV/FCF | 14.3x | XXX | 17.7x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Verified Warehouse Group Valuation Multiples
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.
Warehouse Group Margins & Growth Rates
Warehouse Group's revenue in the last 12 month grew by 2%.
Warehouse Group's revenue per employee in the last FY averaged $0.2M.
Warehouse Group's rule of 40 is 8% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Warehouse Group's rule of X is 11% (created by Bessemer, rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
Warehouse Group Operational Valuation Multiples
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 2% | XXX | (0%) | XXX | XXX | XXX |
| EBITDA Margin | 6% | XXX | 5% | XXX | XXX | XXX |
| EBITDA Growth | 12% | XXX | 24% | XXX | XXX | XXX |
| Rule of 40 | — | XXX | 8% | XXX | XXX | XXX |
| Bessemer Rule of X | — | XXX | 11% | XXX | XXX | XXX |
| Revenue per Employee | — | XXX | $0.2M | XXX | XXX | XXX |
| G&A Expenses to Revenue | — | XXX | 17% | XXX | XXX | XXX |
| Opex to Revenue | — | XXX | 31% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Warehouse Group Public Comps
See public comps and valuation multiples for other Department Stores comps.
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| LTM | 2026E | 2027E | LTM | 2026E | 2027E | |
| Groupe Casino | XXX | XXX | XXX | XXX | XXX | XXX |
| Hites | XXX | XXX | XXX | XXX | XXX | XXX |
| ABC | XXX | XXX | XXX | XXX | XXX | XXX |
| Americanas | XXX | XXX | XXX | XXX | XXX | XXX |
| Ermes Department Stores | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Warehouse Group M&A Activity
Warehouse Group acquired XXX companies to date.
Last acquisition by Warehouse Group was on XXXXXXXX, XXXXX. Warehouse Group acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Acquisitions by Warehouse Group
| Acquired Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Get Verified M&A Valuation Multiples
Sign up to see revenue and EBITDA valuation multiples for 150K+ M&A deals.
Start Free TrialWarehouse Group Investment Activity
Warehouse Group invested in XXX companies to date.
Warehouse Group made its latest investment on XXXXXXXX, XXXXX. Warehouse Group invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Investments by Warehouse Group
| Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples
Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.
Start Free TrialAbout Warehouse Group
| When was Warehouse Group founded? | Warehouse Group was founded in 1993. |
| Where is Warehouse Group headquartered? | Warehouse Group is headquartered in New Zealand. |
| How many employees does Warehouse Group have? | As of today, Warehouse Group has over 9K employees. |
| Is Warehouse Group publicly listed? | Yes, Warehouse Group is a public company listed on New Zealand Exchange. |
| What is the stock symbol of Warehouse Group? | Warehouse Group trades under WHS ticker. |
| When did Warehouse Group go public? | Warehouse Group went public in 1994. |
| Who are competitors of Warehouse Group? | Warehouse Group main competitors are Groupe Casino, Hites, ABC, Americanas. |
| What is the current market cap of Warehouse Group? | Warehouse Group's current market cap is $146M. |
| What is the current revenue of Warehouse Group? | Warehouse Group's last 12 months revenue is $2B. |
| What is the current revenue growth of Warehouse Group? | Warehouse Group revenue growth (NTM/LTM) is 2%. |
| What is the current EV/Revenue multiple of Warehouse Group? | Current revenue multiple of Warehouse Group is 0.3x. |
| Is Warehouse Group profitable? | Yes, Warehouse Group is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Warehouse Group? | Warehouse Group's last 12 months EBITDA is $110M. |
| What is Warehouse Group's EBITDA margin? | Warehouse Group's last 12 months EBITDA margin is 6%. |
| What is the current EV/EBITDA multiple of Warehouse Group? | Current EBITDA multiple of Warehouse Group is 5.6x. |
| What is the current FCF of Warehouse Group? | Warehouse Group's last 12 months FCF is $43M. |
| What is Warehouse Group's FCF margin? | Warehouse Group's last 12 months FCF margin is 2%. |
| What is the current EV/FCF multiple of Warehouse Group? | Current FCF multiple of Warehouse Group is 14.3x. |
Start Your
Free Trial Today
Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.