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 $343M
LTM EBITDA n/a
$88.8M
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 of $343M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, WDB Holdings achieved revenue of $328M and an EBITDA of $37.9M.
WDB Holdings expects next 12-month revenue of XXX and NTM EBITDA of XXX
See WDB Holdings valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $316M | $328M | XXX | XXX | XXX |
| Gross Profit | $83.0M | $79.3M | XXX | XXX | XXX |
| Gross Margin | 26% | 24% | XXX | XXX | XXX |
| EBITDA | $38.4M | $37.9M | XXX | XXX | XXX |
| EBITDA Margin | 12% | 12% | XXX | XXX | XXX |
| Net Profit | $27.7M | $23.5M | XXX | XXX | XXX |
| Net Margin | 9% | 7% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, WDB Holdings's stock price is JPY 1718 (or $11).
WDB Holdings has current market cap of JPY 33.7B (or $224M), and EV of JPY 13.4B (or $88.8M).
See WDB Holdings trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $88.8M | $224M | XXX | XXX | XXX | XXX | $1.08 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, WDB Holdings has market cap of $224M and EV of $88.8M.
WDB Holdings's trades at 0.3x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate WDB Holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for WDB Holdings and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $88.8M | XXX | XXX | XXX |
| EV/Revenue | 0.3x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | 10.3x | XXX | XXX | XXX |
| P/E/Growth | 9.0x | XXX | XXX | XXX |
| EV/FCF | n/a | 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.
Sign UpWDB Holdings's NTM/LTM revenue growth is 3%
WDB Holdings's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $12K for the same period.
Over next 12 months, WDB Holdings's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate WDB Holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for WDB Holdings and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 4% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | -1% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $12K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 13% | XXX | 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.
Sign Up| 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 $224M |
| What is the current revenue of WDB Holdings? | WDB Holdings's last 12-month revenue is $343M. |
| What is the current EV/Revenue multiple of WDB Holdings? | Current revenue multiple of WDB Holdings is 0.3x. |
| What is the current revenue growth of WDB Holdings? | WDB Holdings revenue growth between 2023 and 2024 was 4%. |
| 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.
