Saturday 17 October 2026
Export WSC’s income statement to Excel — free account
WillScot Holdings Corporation
WSC Industrials Rental & Leasing Services
WillScot Holdings Corporation’s revenue for fiscal 2025 (year ended December 2025) was $2.3 billion, down 4.77% from fiscal 2024. In the quarter to June 2026, revenue grew 3.92%, EPS was flat, free cash flow fell 60.9% and total debt fell 5.53%, each against the same quarter a year earlier.
15.90
0.48
−2.93%
Follow WSC
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
Piotroski F-Score |
4 | 4 | 8 | 7 | 6 | 6 | 5 | 6 | — | — |
P/E ratio |
0.00 | 209.06 | 18.60 | 28.55 | 57.52 | 24.88 | 0.00 | 0.00 | 0.00 | 0.00 |
P/S ratio |
1.51 | 2.63 | 3.72 | 4.54 | 5.53 | 3.08 | 1.89 | 1.09 | 1.02 | 0.00 |
Altman Z-Score |
0.70 | 1.12 | 1.66 | 1.73 | 1.54 | 0.55 | 0.12 | (0.34) | (1.31) | (0.95) |
Altman Z″-Score (non-manufacturers) |
(0.15) | 0.07 | 0.60 | 0.23 | (0.03) | (0.24) | (1.60) | (1.65) | (3.64) | (2.99) |
P/FCF ratio |
7.03 | 19.17 | 15.24 | 29.42 | 30.53 | 24.16 | 100.56 | 0.00 | 0.00 | 0.00 |
Beneish M-Score |
(3.16) | (3.01) | (2.77) | (2.78) | (2.73) | (2.00) | (2.60) | (1.55) | (3.07) | — |
P/Operating CF |
21.61 | 35.17 | 40.07 | 48.50 | 62.57 | 30.23 | 27.34 | 38.09 | (9.45) | 0.00 |
Dividend Safety Score |
25 | — | — | — | — | — | — | — | — | — |
P/B ratio |
4.01 | 6.18 | 6.97 | 6.21 | 4.63 | 1.90 | 3.62 | 1.17 | 0.94 | 0.00 |
Price to Tangible BV |
0.00 | 0.00 | 0.00 | 72.13 | 17.12 | 9.88 | 10.39 | 2.54 | 1.38 | 0.00 |
EV/Sales |
3.07 | 4.17 | 5.22 | 5.97 | 7.13 | 5.00 | 3.45 | 3.31 | 2.41 | 0.00 |
EV/EBITDA |
11.24 | 12.58 | 12.05 | 14.75 | 18.86 | 15.09 | 11.52 | 16.55 | 8.13 | 0.00 |
EV/Operating CF |
9.20 | 17.79 | 16.20 | 17.17 | 22.09 | 20.89 | 21.26 | 67.00 | (788.42) | 0.00 |
EV/FCF |
14.34 | 30.44 | 21.39 | 38.71 | 39.36 | 39.23 | 183.55 | (25.68) | (12.06) | 0.00 |
Quick Ratio |
0.67 | 0.75 | 0.82 | 0.74 | 0.69 | 0.79 | 0.78 | 0.80 | 0.67 | 0.43 |
Current Ratio |
0.86 | 0.95 | 1.01 | 0.93 | 0.93 | 0.94 | 0.91 | 0.95 | 0.82 | 0.80 |
Net Debt/EBITDA |
5.73 | 4.66 | 3.47 | 3.54 | 4.23 | 5.80 | 5.21 | 11.09 | 4.67 | 4.94 |
Debt/Assets |
61.69% | 61.44% | 57.96% | 52.79% | 46.48% | 44.33% | 57.34% | 60.91% | 44.43% | 38.69% |
Debt/Equity |
4.19 | 3.64 | 2.82 | 1.97 | 1.34 | 1.20 | 2.99 | 2.39 | 1.29 | 28.43 |
Asset Turnover |
0.39 | 0.39 | 0.40 | 0.37 | 0.29 | 0.30 | 0.38 | 0.36 | 0.29 | 0.50 |
Operating CF/Net income |
(14.38) | 19.97 | 1.60 | 2.19 | 3.37 | 4.11 | (1.43) | (1.47) | 0.01 | (1.90) |
Capex/Depreciation |
(0.62) | (0.44) | (0.53) | (1.17) | (0.71) | (0.55) | (0.76) | (0.93) | (0.46) | (0.31) |
Interest Coverage |
0.78 | 1.16 | 3.28 | 3.50 | 2.58 | 1.36 | 0.96 | 0.06 | (0.49) | (0.03) |
| (5.65%) | 2.47% | 33.71% | 19.06% | 7.89% | 5.66% | (19.21%) | (4.25%) | (58.19%) | (13.48%) | |
| (0.89%) | 0.46% | 7.96% | 5.85% | 2.82% | 1.75% | (4.27%) | (1.21%) | (9.50%) | (3.64%) | |
ROIC |
2.56% | 3.50% | 8.76% | 6.90% | 4.02% | 2.24% | 3.32% | 0.17% | (3.31%) | (0.29%) |
Return on Tangible Assets |
(1.56%) | 0.76% | 12.78% | 10.16% | 5.34% | 2.31% | (5.85%) | (1.20%) | (13.48%) | (3.58%) |
Average Days of Receivables |
63.15 | 65.57 | 69.63 | 69.80 | 76.64 | 94.89 | 84.96 | 100.31 | 77.61 | 61.12 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
25.50% | 26.33% | 25.21% | 26.49% | 28.72% | 26.58% | 25.48% | 31.25% | 36.41% | 32.60% |
Intangible Assets out of Total Assets |
0.25 | 0.24 | 0.26 | 0.25 | 0.25 | 0.30 | 0.12 | 0.14 | 0.11 | 0.11 |
Share Based Compensation of Revenue |
1.68% | 1.50% | 1.46% | 1.38% | 1.57% | 0.78% | 0.63% | 0.46% | 0.67% | 0.00% |
Graham Net Nets |
(1.29) | (0.71) | (0.49) | (0.38) | (0.36) | (0.79) | (1.02) | (2.18) | (1.75) | 0.00 |
Graham Number |
0.00 | 4.42 | 18.44 | 15.97 | 11.87 | 15.99 | 0.00 | 0.00 | 0.00 | 0.00 |
Earnings Yield |
(1.59%) | 0.48% | 5.38% | 3.50% | 1.74% | 4.02% | (6.04%) | (3.21%) | (40.00%) | (21.52%) |
Free Cash Flow Yield |
14.23% | 5.22% | 6.56% | 3.40% | 3.28% | 4.14% | 0.99% | (11.80%) | (19.52%) | 0.00% |
Revenue per Share |
12.51 | 12.74 | 11.91 | 9.88 | 7.39 | 7.52 | 9.79 | 8.62 | 22.57 | 29.33 |
Operating CF per Share |
4.18 | 2.99 | 3.83 | 3.43 | 2.38 | 1.80 | 1.59 | 0.43 | (0.07) | 4.04 |
Capex per Share |
(1.50) | (1.24) | (0.93) | (1.91) | (1.05) | (0.84) | (1.40) | (1.54) | (4.44) | (2.92) |
Free Cash Flow per Share |
2.68 | 1.74 | 2.90 | 1.52 | 1.34 | 0.96 | 0.18 | (1.11) | (4.51) | 1.12 |
Cash per Share |
0.08 | 0.05 | 0.06 | 0.03 | 0.03 | 0.15 | 0.03 | 0.10 | 0.46 | 0.16 |
Shareholders Equity per Share |
4.69 | 5.42 | 6.35 | 7.22 | 8.82 | 12.20 | 5.11 | 8.05 | 24.52 | 1.59 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
4.69 | 5.42 | 6.35 | 7.22 | 8.82 | 12.20 | 5.11 | 8.05 | 24.52 | 1.59 |
Free Cash Flow |
488.78 | 328.22 | 576.59 | 330.33 | 303.03 | 162.28 | 19.98 | (96.91) | (89.08) | 16.30 |
Working Capital |
(86.05) | (27.50) | 7.08 | (40.90) | (34.60) | (27.10) | (27.82) | (12.68) | (27.95) | (35.15) |
Capital Expenditures |
(273.20) | (233.43) | (184.65) | (414.32) | (236.87) | (142.53) | (152.58) | (134.06) | (87.71) | (42.43) |
Net Current Asset Value |
(4,434.86) | (4,458.81) | (4,307.57) | (3,741.31) | (3,293.80) | (3,086.76) | (2,049.86) | (1,793.94) | (798.41) | (1,538.81) |
EV/EBIT |
38.62 | 37.86 | 18.32 | 25.00 | 39.71 | 39.35 | 31.21 | 397.55 | 0.00 | 0.00 |
Capex to Sales |
0.12 | 0.10 | 0.08 | 0.19 | 0.14 | 0.11 | 0.14 | 0.18 | 0.20 | 0.10 |
Price to Operating Income |
18.93 | 23.84 | 13.05 | 19.00 | 30.80 | 24.24 | 17.10 | 131.21 | 0.00 | 0.00 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.13 | 0.14 | 0.09 | 0.11 | 0.11 | 0.08 | 0.10 | 0.07 | 0.17 | 0.15 |
Cash ROIC |
10.96% | 6.93% | 11.94% | 7.11% | 6.47% | 3.56% | 0.90% | (4.06%) | (7.95%) | 2.39% |
Accounts Receivable Turnover |
5.53 | 5.44 | 5.49 | 5.63 | 4.90 | 4.40 | 4.68 | 4.99 | 5.36 | 5.04 |
Accounts Payable Turnover |
7.59 | 8.67 | 7.83 | 7.08 | 5.82 | 4.36 | 4.75 | 4.62 | 4.61 | 4.21 |
Inventory Turnover |
16.85 | 16.69 | 17.30 | 21.19 | 22.77 | 24.15 | 30.10 | 25.90 | 21.84 | 20.01 |
Average Days of Payables |
51.16 | 44.53 | 41.08 | 53.19 | 61.42 | 82.62 | 84.35 | 96.83 | 100.24 | 63.74 |
Days of Inventory on Hand |
21.21 | 21.89 | 22.61 | 19.96 | 17.84 | 18.34 | 11.81 | 17.38 | 17.71 | 17.22 |
Average Receivables |
412.54 | 440.76 | 430.45 | 380.53 | 341.11 | 289.27 | 227.05 | 150.66 | 83.13 | 84.72 |
Average Payables |
103.23 | 91.36 | 97.74 | 105.96 | 104.74 | 108.43 | 100.14 | 73.70 | 45.07 | 45.04 |
Average Inventory |
46.52 | 47.44 | 44.22 | 35.41 | 26.76 | 19.56 | 15.80 | 13.15 | 9.51 | 9.47 |
Average Assets |
5,925.54 | 6,086.41 | 5,982.78 | 5,800.63 | 5,672.90 | 4,234.93 | 2,825.07 | 2,081.61 | 1,555.10 | 849.73 |
Average Common Equity |
937.42 | 1,139.92 | 1,413.28 | 1,781.03 | 2,030.32 | 1,309.54 | 628.70 | 593.37 | 253.84 | 229.57 |
Columns are period end dates