G. Willi-Food International, Ltd.
WILCF Consumer Defensive Food Distribution
G. Willi-Food International, Ltd.’s revenue for fiscal 2025 (year ended December 2025) was $191.4 million, up 21.2% from fiscal 2024. In the quarter to June 2026, revenue grew 13.3%, EPS fell 21.9% and free cash flow grew 253.7%, each against the same quarter a year earlier. Revenue growth for three consecutive years, operating cash flow growth for three.
Follow WILCF
G. Willi-Food International, Ltd. (WILCF) Altman Z-score
G. Willi-Food International, Ltd.'s Altman Z-score for fiscal 2025 is 14.67, in the safe zone (above 2.99).
Altman Z-score, annual
Embed this chart
Annual newest first
| Period | Altman Z-score | Change (points) |
|---|---|---|
| FY2025 | 14.67 | 5.12 |
| FY2024 | 9.55 | (0.14) |
| FY2023 | 9.69 | (1.06) |
| FY2022 | 10.75 | (0.75) |
| FY2021 | 11.50 | (4.02) |
| FY2020 | 15.53 | 5.40 |
| FY2019 | 10.12 | (0.98) |
| FY2018 | 11.11 | (0.96) |
| FY2017 | 12.07 | 0.74 |
| FY2016 | 11.32 | 1.94 |
How fiscal 2025’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Working capital / total assets | 0.67 | — | 0.80 | |
| Retained earnings / total assets | 0.67 | — | 0.93 | |
| EBIT / total assets | 0.10 | — | 0.34 | |
| Market value of equity / total liabilities | 19.58 | — | 11.75 | |
| Sales / total assets | 0.85 | — | 0.85 | |
| Altman Z-score | Safe zone | 14.67 | ||
| Z″ Variant for non-manufacturing and asset-light companies (drops the sales/assets term, uses book equity) | Safe zone | 17.79 | ||
How the Altman Z-score works
Z = 1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets (Altman, 1968). The market value of equity is the close on the last trading day of the fiscal year times weighted basic shares.
Z″ = 6.56 × working capital ÷ total assets + 3.26 × retained earnings ÷ total assets + 6.72 × EBIT ÷ total assets + 1.05 × book equity ÷ total liabilities (Altman, Hartzell and Peck, 1995), the variant for non-manufacturing and asset-light companies.
| Zone | Z | Z″ |
|---|---|---|
| Safe zone | above 2.99 | above 2.60 |
| Grey zone | 1.81–2.99 | 1.10–2.60 |
| Distress zone | below 1.81 | below 1.10 |
Not worked out for banks, insurers and REITs, whose balance sheets the model does not describe, nor when a figure is missing or there is no share price in the week to the fiscal year end.
Altman Z-score against peers
| Company | Altman Z-score |
|---|---|
| WILCF G. Willi-Food International, Ltd. | 14.7× |
| DIT AMCON Distributing Company compare | 8.2× |
| UNFI United Natural Foods, Inc. compare | 5.2× |
| PFGC Performance Food Group Company compare | 4.8× |
| ANDE The Andersons, Inc. compare | 4.1× |
| CHEF The Chefs' Warehouse, Inc. compare | 3.7× |
| AVO Mission Produce, Inc. compare | 3.6× |
| MTEX Mannatech, Incorporated compare | 3.2× |
| HFFG HF FOODS GROUP INC. compare | 1.3× |
What Altman Z-score is
The Altman Z-Score weighs working capital, retained earnings, operating profit, market value and sales against assets and debts to gauge the risk of distress.
1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets