WW International, Inc.

NASDAQ
WW
Stock
Yield per half year: -72.27%
Dividend yield: 0%
Sector: Consumer Staples

Reporting WW International, Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.6714 0.8104 2.13 4.88 2.66 2.67 1.71 0.28 0.2765 0.811 1.52 -36.41
Выручка, млрд $
1.17 1.31 1.51 1.41 1.38 1.21 1.04 0.8896 0.777 0.777 1.06 -10.85
Чистая прибыль, млрд $
0.068 0.164 0.224 0.12 0.075 0.067 -0.2514 -0.1123 -0.3457 -0.3457 -0.1135 -235.75
EV, млрд $
6.39 3.75 3.85 3.31 1.6 2.1 1.53 1.53 2.48 -16.85
EBIT, млрд $
0.1467 0.2293 0.3423 0.389 0.288 0.2162 -0.2888 0.0223 -0.2327 -0.2327 0.0010 -195.83
EBITDA, млрд $
0.1088 0.309 0.43 0.331 0.266 0.213 -0.245 0.0747 -0.1949 -0.1949 0.0228 -193.97
OIBDA, млрд $
0.4774 0.3459 0.1185 0.2093 -0.0854 -0.0854 0.2131 -170.88
Баланс стоимость, млрд $
-1.21 -1.02 2.2 2.38 2.5 2.62 -0.6838 -0.7611 -1.11 -1.11 0.5130 -185.01
FCF, млрд $
0.085 0.182 0.249 0.134 0.086 0.12 0.0384 -0.0296 -0.0176 -0.0176 0.0394 -172.81
Операционный денежный поток, млрд $
0.119 0.2223 0.2223 0.2956 0.1824 0.1359 0.0766 0.0067 -0.0168 -0.0168 0.0770 -162.07
Операционная прибыль, млрд $
0.201 0.281 0.389 0.288 0.22 0.196 0.1121 0.0223 -0.2362 -0.2362 0.0628 -201.43
Операционные расходы, млрд $
0.3946 0.3847 0.4343 0.4774 0.4987 0.558 0.5086 0.507 0.7693 0.7693 0.5683 9.06
CAPEX, млрд $
0.034 0.041 0.047 0.048 0.05 0.038 0.0383 0.0363 0.000718 0.000718 0.0327 -57.20


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.1087 0.0831 0.237 0.1827 0.1659 0.1659 0.1783 0.1094 0.053 0.053 0.1345 -20.40
Short Term Investments $
0.0035 0.0117 0.0036 0.0706 0.0706 0.0223 111.93
Total Receivables $
0.0275 0.0239 0.0272 0.0272 0.0305 0.0346 0.0243 0.0149 0.0144 0.0144 0.0237 -13.94
Total Current Assets $
0.2352 0.209 0.3664 0.3664 0.2954 0.2992 0.2813 0.1795 0.1026 0.1026 0.2316 -19.06
Чистые активы, млрд $
0.048 -1.02 -0.8089 -0.6855 -0.5482 0.1039 0.1039 0.1039 -0.3670 -166.34
Активы, млрд $
1.27 1.25 1.41 1.5 1.48 1.48 1.03 0.982 0.5503 0.5503 1.10 -17.95
Short Term Debt $
0.021 0.0828 0.077 0.077 0.1295 0.1056 0.018 0.0096 0.0163 0.0163 0.0558 -33.93
Long Term Debt $
1.67 1.67 1.48 1.41 1.42 1.43 1.43 1.43 1.43 -0.68
Задолженность, млрд $
2.48 2.26 2.22 2.18 2.03 2.03 1.71 1.74 1.66 1.66 1.83 -3.94
Чистый долг, млрд $
1.87 1.66 1.74 1.51 1.43 1.35 1.33 1.38 1.43 1.43 1.38 0.00
Долг, млрд $
1.75 1.58 1.49 1.51 1.51 1.49 1.48 1.48 1.50 -0.13
Расходы на обслуживание долга $
0.1152 0.1128 0.1128 0.1423 0.1353 0.1233 0.0811 0.0959 0.109 0.109 0.1089 -4.23
Чист. проц. доходы, млрд $
-0.1423 -0.1353 -0.1233 -0.0879 -0.0811 -0.0959 -0.1047 -6.65
Goodwill $
0.1068 0.1593 0.1661 0.1563 0.1525 0.1579 0.1556 0.1574 0.156 0.2434 0.1741 9.04
Амортизация, млрд $
0.0526 0.0509 0.0441 0.0441 -0.0018 0.054 0.0438 0.0525 0.0378 0.0378 0.0373 -283.84
Себестоимость, млрд $
0.5794 0.6143 0.6477 0.6267 0.6003 0.4861 0.4185 0.3602 0.2528 0.2528 0.4236 -15.88
Товарно материальные запасы $
0.0326 0.0317 0.0259 0.0272 0.0395 0.0395 0.0205 0.0001 0.0001 0.0001 0.0199 -69.75


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 1.03 2.4 3.19 1.72 1.07 0.95 -3.58 -1.46 -4.34 -4.34 -1.4720 -232.32
Цена акции ао 11.45 44.28 38.55 38.21 24.4 3.77 8.75 1.27 0.26 0.26 7.69 -59.68
Число акций ао, млн 66 68 70 69 70 70 70.32 76.68 79.58 79.58 73.32 2.60
FCF/акцию 1.28 2.67 2.66 3.55 1.93 1.22 0.546 -0.3862 -0.2206 -0.2206 0.6178 -164.81


Efficiency

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -2.55 -5.61 -14.71 -24.52 -16.01 -12.17 44.1 15.54 36.87 36.87 29.44 13.67 -218.16
ROA, % 5.03 12.99 16.82 8.21 5.04 4.6 -20.46 -11.17 -45.12 -45.12 11.23 -13.4220 -255.02
ROIC, % 66.56 50.23 30.35 20.67 14.47 20.82 40.13 41.4 28.69 28.69 14.35 31.95 6.62
ROS, % 17.13 19.75 25.53 20.26 20.26 -24.15 -12.62 -44.49 -44.49 -44.49 12.01 -21.0980 -217.04
ROCE, % -22.57 -42.32 36.24 26.08 18.94 -34.71 2.87 -61.73 20.88 20.88 36.71 -10.7500 1.97
Ebit margin, % 20.38 20.72 17.99 -27.74 2.5 -29.95 -29.95 -29.95 -13.4300 -210.73
Рентаб EBITDA, % 11.74 23.64 28.44 23.45 19.34 -23.53 8.4 -25.08 -25.08 -25.08 23.30 -9.1900 -205.34
Чистая рентаб, % 17.2 21.5 25.7 20.4 16 16.2 -24.15 -12.62 -44.49 -44.49 12.00 -9.8120 -222.70
Operation Margin, % 17.24 19.77 25.69 20.38 20.38 10.77 2.51 -30.4 -30.4 -30.4 15.15 -5.4280 -208.33
Чистая процентная маржа, % 11.87 6.67 2.83 5.81 12.51 14.78 8.46 5.45 5.52 6.52 11.38 9.34 -15.09
Доходность FCF, % 13.11 2.76 10.45 8.53 5.09 6.75 4.71 6.3 7.29 -5.16 3.98 -194.77


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
44.6 18.5 26.4 11 19.9 18.6 23 12.94 -5.12 12.99 30.51 13.86 -176.22
P/BV
-0.6 -2.6 -3.1 -3.6 -2.8 -2.3 -0.3877 -0.948 -0.0907 -0.0907 9.57 -1.3053 -49.64
P/S
0.6 2.4 1.8 1.9 1.2 0.9 0.2547 0.8111 0.1301 0.1301 3.94 0.6592 -35.88
P/FCF
37.04 13.1 9.79 10.46 6.89 13.72 21.12 -27.38 -46.19 -46.19 27.03 -6.3680 -246.31
E/P
0.0768 0.0458 0.0601 0.0413 0.0354 -0.4772 -0.1955 -0.1384 -0.4263 -0.4263 0.16 -0.2404 -264.49
EV/EBIT
14.18 11.06 11.48 -5.52 94.41 -6.58 -6.58 -6.58 17.44 -189.47
EV/EBITDA
25.78 36.79 19.49 8.7 11.23 12.04 -6.51 28.12 -7.86 -7.86 18.19 7.40 -193.11
EV/S
4.22 2.42 2.3 2.63 1.53 2.36 1.97 1.97 1.97 4.08 2.09 -5.62
EV/FCF
25.7 25.43 37.02 26.61 41.55 -70.97 -87.21 -87.21 -87.21 36.67 -35.4460 -226.80
Debt/EBITDA
5.9 4.06 4.86 5.68 -6.16 19.93 -7.61 -7.61 -7.61 1.39 0.8460 -206.02
Netdebt/Ebitda
13.85 8.88 5.24 7.28 7.28 -5.43 18.47 -7.34 -7.34 -7.34 0.58 1.13 -200.16
Debt/Ratio
1.95 1.82 1.57 1.46 1.46 1.47 1.52 2.7 2.7 2.7 0.22 1.97 13.08
Debt/Equity
-2.05 -2.23 -2.75 -3.19 -3.19 -2.21 -1.96 -1.33 -1.49 -1.49 1.78 -2.0360 -14.12
Debt/Net Income
7.81 13.45 20.17 21.43 -6 -13.27 -4.29 -4.29 -4.29 2.33 -1.2840 -172.49
PEG
2.34 2.34 2.34 0.00
Бета
1.55 -0.0411 2.52 -2.67 -2.67 -0.07 0.3397 -214.56
Индекс Альтмана
4.41 4.8 5.08 4.31 4.14 1.12 2.91 2.74 4.36 4.36 3.73 3.05 1.04


Dividends

IFRS
Reporting Annual Quarterly
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.052 0.0296 8.0E-5 4.2E-5 1.1E-5 1.1E-5 0.0055 0.0055 0.0014 0.003 0.0031 207.01
Дивиденд
0.175 0.175 0.175 0.175 0.175 0.7 0.7 0.7 0.53 0 0.5610 24.81
Див доход, ао, %
0 0 0 0 0 0 0 0 0 0 1.56
Дивиденды / прибыль, %
0.0821 0.1277 0.0162 0.0067 4.6 4.6 1.84 4.51 0 0 44.85 3.11 267.81


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
0.3413 0.3941 0.3401 -0.12
CAPEX/Выручка, %
3.66 3.11 3.68 4.08 0.0924 0.0924 -52.09
Персонал, чел
7 700 7 100 4 850 -14.28