WDB Holdings - Public Comps and Valuation Multiples

WDB Holdings Overview

About WDB Holdings

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.

Founded

1985

HQ

Employees

3.6K+

Website

wdbhd.co.jp

Sectors

Recruitment & Staffing
Service Providers

Financials

LTM Revenue $340M

Last FY EBITDA $35.5M

EV

$69.1M

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

WDB Holdings Financials

As of September 2025, WDB Holdings reported last 12-month revenue of $340M.

In the same period, WDB Holdings generated $78.0M in LTM gross profit and $19.6M in net income.

See WDB Holdings valuation multiples based on analyst estimates

WDB Holdings P&L

In the most recent fiscal year, WDB Holdings reported revenue of $339M and EBITDA of $35.5M.

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	$340M	XXX	$339M	XXX	XXX	XXX
Gross Profit	$78.0M	XXX	$77.8M	XXX	XXX	XXX
Gross Margin	23%	XXX	23%	XXX	XXX	XXX
EBITDA	n/a	XXX	$35.5M	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	10%	XXX	XXX	XXX
EBIT	$33.3M	XXX	$33.6M	XXX	XXX	XXX
EBIT Margin	10%	XXX	10%	XXX	XXX	XXX
Net Profit	$19.6M	XXX	$20.2M	XXX	XXX	XXX
Net Margin	6%	XXX	6%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for WDB Holdings including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $340M. In the most recent fiscal year, WDB Holdings achieved $339M in revenue and $35.5M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$340M	Analyst estimates available to subscribers	$339M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$78.0M	Analyst estimates available to subscribers	$77.8M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	22.9% gross margin	Analyst estimates available to subscribers	23.0% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	n/a	Analyst estimates available to subscribers	$35.5M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	n/a	Analyst estimates available to subscribers	10.5% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$33.3M	Analyst estimates available to subscribers	$33.6M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	9.8% EBIT margin	Analyst estimates available to subscribers	9.9% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$19.6M	Analyst estimates available to subscribers	$20.2M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	5.8% net profit margin	Analyst estimates available to subscribers	6.0% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	n/a	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for WDB Holdings

This financial data table provides comprehensive performance metrics for WDB Holdings, a company based in Japan. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

WDB Holdings generated $340M in revenue over the last twelve months.
Gross profit for the last twelve months was $78.0M.
Net income over the last twelve months reached $19.6M.

Fiscal Year Performance

In the most recent fiscal year, WDB Holdings reported $339M in total revenue.
Fiscal year EBITDA was $35.5M.
The company maintained a gross profit margin of 23.0% in the most recent fiscal year.
EBITDA margin for the fiscal year was 10.5%.
Net profit margin reached 6.0% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for WDB Holdings. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

WDB Holdings Stock Performance

WDB Holdings has current market cap of JPY 31.0B (or $205M), and EV of JPY 10.4B (or $69.1M).

Market Cap Evolution

WDB Holdings Stock Data

As of October 30, 2025, WDB Holdings's stock price is JPY 1579 (or $10).

See WDB Holdings trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$69.1M	$205M	XXX	XXX	XXX	XXX	$1.00

Benchmark Trading Valuation Multiples by Industry

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 Trial

WDB Holdings Valuation Multiples

WDB Holdings's trades at 0.2x EV/Revenue multiple, and 1.9x EV/EBITDA.

See valuation multiples for WDB Holdings and 15K+ public comps

WDB Holdings Financial Valuation Multiples

As of October 30, 2025, WDB Holdings has market cap of $205M and EV of $69.1M.

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 10.5x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$205M	XXX	$205M	XXX	XXX	XXX
EV (current)	$69.1M	XXX	$69.1M	XXX	XXX	XXX
EV/Revenue	0.2x	XXX	0.2x	XXX	XXX	XXX
EV/EBITDA	n/a	XXX	1.9x	XXX	XXX	XXX
EV/EBIT	2.1x	XXX	2.0x	XXX	XXX	XXX
EV/Gross Profit	0.9x	XXX	n/a	XXX	XXX	XXX
P/E	10.5x	XXX	9.8x	XXX	XXX	XXX
EV/FCF	n/a	XXX	5.7x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get WDB Holdings Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

WDB Holdings Margins & Growth Rates

WDB Holdings's last 12 month revenue growth is 1%

WDB 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 12% (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 15K+ public comps

WDB Holdings Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	1%	XXX	2%	XXX	XXX	XXX
EBITDA Margin	n/a	XXX	11%	XXX	XXX	XXX
EBITDA Growth	n/a	XXX	n/a	XXX	XXX	XXX
Rule of 40	12%	XXX	12%	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.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial