Switch theme
Sign up to access all valuation multiples
WDB Holdings Co Ltd is a Japan based holding company engaged in providing human resource services. It specializes in temporary staffing and permanent employee introductions in fields such as biotechnology and chemistry research and development. The company operates in the businesses of Human resource services, CRO business, Contract research business, and Interaction business. In Human resource services, the company provides temporary staffing and recruiting services. In the CRO business, it offers support from basic research to clinical trials in the pharmaceutical, medical and other industries. The company operates contract research business in the fields of new materials, marine organism and industrial machinery.
1985
3.6K+
LTM Revenue $351M
Last FY EBITDA $39.2M
$120M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
WDB Holdings has a last 12-month revenue (LTM) of $351M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, WDB Holdings achieved revenue of $338M and an EBITDA of $39.2M.
WDB Holdings expects next 12-month revenue of XXX and NTM EBITDA of XXX
See WDB Holdings valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $351M | XXX | $338M | XXX | XXX | XXX |
| Gross Profit | $351M | XXX | $81.6M | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 24% | XXX | XXX | XXX |
| EBITDA | n/a | XXX | $39.2M | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 12% | XXX | XXX | XXX |
| EBIT | $34.8M | XXX | $37.5M | XXX | XXX | XXX |
| EBIT Margin | 10% | XXX | 11% | XXX | XXX | XXX |
| Net Profit | $20.9M | XXX | $24.3M | XXX | XXX | XXX |
| Net Margin | 6% | XXX | 7% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, WDB Holdings's stock price is JPY 1931 (or $13).
WDB Holdings has current market cap of JPY 37.9B (or $260M), and EV of JPY 17.5B (or $120M).
See WDB Holdings trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $120M | $260M | XXX | XXX | XXX | XXX | $1.07 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, WDB Holdings has market cap of $260M and EV of $120M.
WDB Holdings's trades at 0.4x EV/Revenue multiple, and 3.1x EV/EBITDA.
Equity research analysts estimate WDB Holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
WDB Holdings has a P/E ratio of 12.4x.
See valuation multiples for WDB Holdings and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $260M | XXX | $260M | XXX | XXX | XXX |
| EV (current) | $120M | XXX | $120M | XXX | XXX | XXX |
| EV/Revenue | 0.3x | XXX | 0.4x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | 3.1x | XXX | XXX | XXX |
| EV/EBIT | 3.5x | XXX | 3.2x | XXX | XXX | XXX |
| EV/Gross Profit | 0.3x | XXX | n/a | XXX | XXX | XXX |
| P/E | 12.4x | XXX | 10.7x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | 4.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialWDB Holdings's revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $12K for the same period.
WDB Holdings's rule of 40 is unknown (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
WDB Holdings's rule of X is unknown (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for WDB Holdings and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | 12% | XXX | XXX | XXX |
| EBITDA Growth | n/a | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | n/a | XXX | n/a | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | n/a | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $12K | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 13% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Brunel International | XXX | XXX | XXX | XXX | XXX | XXX |
| Randstad | XXX | XXX | XXX | XXX | XXX | XXX |
| Mastech Digital | XXX | XXX | XXX | XXX | XXX | XXX |
| Freelancer | XXX | XXX | XXX | XXX | XXX | XXX |
| McMillan Shakespeare | 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.
WDB Holdings acquired XXX companies to date.
Last acquisition by WDB Holdings was XXXXXXXX, XXXXX XXXXX XXXXXX . WDB Holdings acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was WDB Holdings founded? | WDB Holdings was founded in 1985. |
| Where is WDB Holdings headquartered? | WDB Holdings is headquartered in Japan. |
| How many employees does WDB Holdings have? | As of today, WDB Holdings has 3.6K+ employees. |
| Who is the CEO of WDB Holdings? | WDB Holdings's CEO is Mr. Toshimitsu Nakano. |
| Is WDB Holdings publicy listed? | Yes, WDB Holdings is a public company listed on TKS. |
| What is the stock symbol of WDB Holdings? | WDB Holdings trades under 2475 ticker. |
| When did WDB Holdings go public? | WDB Holdings went public in 2006. |
| Who are competitors of WDB Holdings? | Similar companies to WDB Holdings include e.g. Brunel International, Randstad, Mastech Digital, Freelancer. |
| What is the current market cap of WDB Holdings? | WDB Holdings's current market cap is $260M |
| What is the current revenue of WDB Holdings? | WDB Holdings's last 12 months revenue is $351M. |
| What is the current EV/Revenue multiple of WDB Holdings? | Current revenue multiple of WDB Holdings is 0.3x. |
| Is WDB Holdings profitable? | Yes, WDB Holdings is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
