stockrow
Friday 6 November 2026
Export WXM’s income statement to Excel — free account
WF International Limited
WXM Industrials Industrial Distribution
WF International Limited’s revenue for fiscal 2025 (year ended September 2025) was $13.4 million, down 13.7% from fiscal 2024.
1.60
0.48
−23.08%
Follow WXM
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to September
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Mar ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | 11 | 11 | 15 | 16 | 13 | — | +4.3% | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | 12.52 | 12.52 | 20.17 | 18.58 | 8.75 | — | (3.8) pt | ||||||
| EBT | — | — | — | — | — | 0 | (1) | 2 | 1 | (3) | — | +1,007.3% | ||||||
| EBT margin, % | — | — | — | — | — | 0.00 | 0.00 | 13.19 | 8.65 | (22.44) | — | (22.4) pt | ||||||
| Net income | — | — | — | — | — | 0 | 0 | 2 | 1 | (3) | (6) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | 0.00 | 20.58 | 27.84 | 28.23 | 21.63 | — | n/m | |||||
| Earnings | — | — | — | — | — | — | (0.01) | 2.74 | 1.75 | (5.30) | — | +782.9% | ||||||
| Cash flow | — | — | — | — | — | — | 1.76 | (1.47) | 1.50 | (1.83) | 0.00 | n/m | ||||||
| Capex | — | — | — | — | — | — | (0.30) | (0.08) | (0.37) | (0.83) | 0.00 | +39.4% | ||||||
| Free cash flow | — | — | — | — | — | — | 1.46 | (1.55) | 1.13 | (2.66) | 0.00 | n/m | ||||||
| Book value | — | — | — | — | — | 0.00 | 1.71 | 5.54 | 7.97 | 7.69 | 0.00 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | 1 | 1 | 1 | 1 | — | +4.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| P/B | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | (2.11) | (2.11) | (2.11) | (2.11) | 0.00 | 0.59 | (1.7) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | 1 | (1) | 1 | (1) | (1) | n/m | |||||
| Capex | — | — | — | — | — | — | 0 | 0 | 0 | (1) | (2) | +45.0% | ||||||
| Free cash flow | — | — | — | — | — | — | 1 | (1) | 1 | (2) | (3) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | 0 | 2 | 2 | 3 | 1 | 2 | +24.1% | |||||
| Net debt | — | — | — | — | — | 0 | 1 | 2 | 1 | 0 | (2) | n/m | ||||||
| Shareholders’ equity | — | — | — | — | — | 1 | 1 | 3 | 4 | 5 | 6 | +50.0% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | (0.05) | 30.49 | 27.32 | 9.05 | (25.77) | 0.00 | (25.7) pt | |||||
| ROIC | — | — | — | — | — | 21.49 | 0.00 | 28.24 | 14.91 | (37.65) | 0.00 | (59.1) pt | ||||||
| ROE | — | — | — | — | — | 0.55 | 0.00 | 75.71 | 25.91 | (71.91) | 0.00 | (72.5) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 27 | 27 | 28 | — | +1.8% | |||||
| Revenue/emp, $m | — | — | — | — | — | 0.00 | 0.00 | 0.57 | 0.57 | 0.48 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Sep 2025
WF International Limited vs peers in Industrial Distribution (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| GIC Global Industrial Company | $1.8B | 19.6× | 19.2× | +10.15% (above 0%: growing) | +34.17% (above 0%: growing) | +96.82% (above 0%: growing) | 35.66% | 8.40% | Compare |
| DSGR Distribution Solutions Group, Inc. | $1.6B | 146× | 57.3× | +10.75% (above 0%: growing) | +35.71% (above 0%: growing) | −38.86% (below 0%: shrinking) | 32.04% | 4.40% | Compare |
| BXC BlueLinx Holdings Inc. | $522.5M | — (loss-making) | 298× | +8.51% (above 0%: growing) | n/m | −24.75% (below 0%: shrinking) | 16.12% | 1.46% | Compare |
| TITN Titan Machinery Inc. | $499.8M | — (loss-making) | — (loss-making) | −9.16% (below 0%: shrinking) | n/m | −107.49% (below 0%: shrinking) | 18.61% | (0.46%) | Compare |
| EVI EVI Industries, Inc. | $274.3M | 41.5× | 21.9× | +10.84% (above 0%: growing) | +28.57% (above 0%: growing) | +39.24% (above 0%: growing) | 31.57% | 4.63% | Compare |
| ALTG Alta Equipment Group Inc. | $188.8M | — (loss-making) | — (loss-making) | −1.18% (below 0%: shrinking) | n/m | −46.58% (below 0%: shrinking) | 26.12% | 2.52% | Compare |
| WATR Air Water Ventures Limited | $44.0M | — | — | — | n/m | — | 100.00% | 100.00% | Compare |
| TLIH Ten-League International Holdings Limited | $16.8M | — | — | — | — | — | — | — | Compare |
| WXM WF International Limited | $15.1M | — | — | — | — | −307.95% (below 0%: shrinking) | — | — | |
| Median of peers | $387.1M | 41.5× | 39.6× | +9.33% | +34.17% | −31.80% | 31.57% | 4.40% |