Search WSC
WillScot Holdings Corp
Nasdaq · CIK 1647088
Last close17.3
Daily change+0.08 (0.46%)
10 Years gain+80.43%
Dividends TTM0.28 (+33.33%)
Dividend yield1.63%
Fundamental Analysis
WSC · STANDARD
SIC 7350 · Services-Miscellaneous Equipment Rental & Leasing · Fiscal year end 1231
Fundamental
52.9Momentum
100.0Acceleration
100.0Confidence
89.0Annual Revenue11
Quarterly Revenue47
Annual CFO11
Balance SheetAvailable
RankingEligible
Score Breakdown
Growth6.7 / 25
Quality12.9 / 25
Capital Efficiency17.8 / 20
Balance Sheet2.8 / 15
Shareholder Economics10.0 / 10
Forward Indicators2.6 / 5
Signals
Operating leverageOperating margin improved by 10.9697 percentage points.
ROIC expansionROIC improved by 23.924 percentage points.
Net debt reductionNet debt declined versus the comparison period.
Share count reductionDiluted share count declined 1.8851%.
Strong operating leverageOperating income is growing faster than revenue while operating margin expands.
Warnings
Gross margin compression · MEDIUMGross margin compressed by 3.3165 percentage points.
Key Metrics
Revenue Growth TTM-1.53%OK
Revenue CAGR 3Y2.11%OK
Gross Margin50.49%OK
Operating Margin19.85%OK
FCF Marginn/aMISSING
FCF Growthn/aINSUFFICIENT_HISTORY
ROIC38.16%OK
Incremental Operating Margin 3Yn/aNOT_MEANINGFUL
Net Debt / CFOn/aNOT_MEANINGFUL
Diluted Share Growth 1Y-1.89%OK
SBC / Revenuen/aMISSING
SBC / FCFn/aNOT_MEANINGFUL
Financial History
| Period | Revenue | Gross Profit | Operating Income | CFO | FCF | Gross Margin | Op Margin | FCF Margin | ROIC | Shares |
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 FY Dec 31, 2025 | $2.28B | $1.16B | $181.45M | $761.99M | $737.65M | 51% | 7.95% | 32.33% | 15.49% | 182.39M |
| 2025 FY Dec 31, 2024 | $2.40B | $1.30B | $263.92M | $561.64M | $543.21M | 54.34% | 11.02% | 22.67% | 17.95% | 190.29M |
| 2025 FY Dec 31, 2023 | $2.36B | $1.33B | $673.46M | $761.24M | $739.00M | 56.41% | 28.48% | 31.25% | 35% | 201.85M |
| 2024 FY Dec 31, 2022 | $2.14B | $1.14B | $511.48M | $744.66M | $700.99M | 53% | 23.87% | 32.72% | 21.81% | 221.4M |
| 2023 FY Dec 31, 2021 | $1.67B | $844.70M | $300.38M | $539.90M | $509.40M | 50.49% | 17.95% | 30.45% | 11.24% | 232.79M |
Formula Trace
| Metric | Value | Formula | Status | Source |
|---|---|---|---|---|
| Revenue TTM | $2.32B | sum latest 4 fiscal quarters Revenue | OK | 0001647088-26-000056, 0001647088-25-000066 |
| Revenue Growth TTM | -1.53% | Revenue_TTM / Revenue_TTM_1Y_ago - 1 | OK | 0001647088-26-000056, 0001647088-25-000066 |
| Revenue CAGR 3Y | 2.11% | (Revenue_current / Revenue_3Y_ago)^(1/3) - 1 | OK | 0001647088-26-000011 |
| Revenue CAGR 5Y | 12.38% | (Revenue_current / Revenue_5Y_ago)^(1/5) - 1 | OK | 0001647088-26-000011 |
| Gross Profit CAGR 3Y | 0.82% | (GrossProfit_current / GrossProfit_3Y_ago)^(1/3) - 1 | OK | 0001647088-26-000011 |
| Operating Income Growth | 120.1% | OperatingIncome_current / OperatingIncome_prior_year - 1 | OK | 0001647088-26-000056, 0001647088-25-000066 |
| FCF Growth | n/a | FCF_current / FCF_prior_year - 1 | INSUFFICIENT_HISTORY | derived |
| Revenue Growth Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Profit Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Operating Income Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| FCF Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Margin | 50.49% | Gross Profit / Revenue | OK | 0001647088-26-000056, 0001647088-25-000066 |
| Operating Margin | 19.85% | Operating Income / Revenue | OK | 0001647088-26-000056, 0001647088-25-000066 |
| ROIC | 38.16% | NOPAT / Average Invested Capital | OK | 0001647088-26-000056, 0001647088-25-000066 |
| Net Debt / CFO | n/a | Net Debt / CFO | NOT_MEANINGFUL | 0001647088-26-000056 |
| Current Ratio | 0.81x | Current Assets / Current Liabilities | OK | derived |
| Revenue per Diluted Share | $12.74 | Revenue / Diluted Shares | OK | 0001647088-26-000056, 0001647088-25-000066 |
| SBC / FCF | n/a | SBC / FCF | NOT_MEANINGFUL | derived |