WillScot Holdings Corp (NASDAQ: WSC)

Sector: Industrials Industry: Rental & Leasing Services CIK: 0001647088
Market Cap 4.05 Bn
P/B 3.97
P/E 143.87
P/S 1.69
ROIC (Qtr) 7.78
Div Yield % 0.32
Rev 1y % (Qtr) -5.75
Total Debt (Qtr) 3.91 Bn
Debt/Equity (Qtr) 3.69
Add ratio to table...

About

WillScot Holdings Corp, commonly known as WillScot, is a prominent business services provider specializing in innovative and adaptable turnkey temporary space solutions. The company operates in the modular space and portable storage industry, offering a wide range of products and services to customers across various end markets. WillScot's primary business activities involve providing modular space units and portable storage solutions to customers in need of temporary or permanent space solutions. The company's modular space units are designed...

Read more

Investment thesis

Bull case

  • Operating cash flow of 782.01M provides strong 22.73x coverage of stock compensation 34.40M, indicating sustainable incentive practices.
  • Robust free cash flow of 520.89M exceeds capital expenditure of 261.11M by 1.99x, indicating strong organic growth funding capability.
  • Tangible assets of 4.61B provide exceptional 18.58x coverage of deferred revenue 248.30M, showing strong service capability backing.
  • Operating cash flow of 782.01M provides strong 3.15x coverage of deferred revenue 248.30M, indicating service delivery capability.
  • Operating cash flow of 782.01M fully covers other non-current liabilities 325.05M by 2.41x, showing strong long-term stability.

Bear case

  • Operating cash flow of 782.01M barely covers its investment activities of (443.35M), with a coverage ratio of -1.76, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 782.01M provides thin coverage of dividend payments of (38.37M) with a -20.38 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 14.76M provide limited coverage of acquisition spending of (181.15M), which is -0.08x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • High receivables of 403.68M relative to inventory of 43.45M (9.29 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating earnings of 539.56M show weak coverage of depreciation charges of 416.86M, with a 1.29 ratio indicating high capital intensity and potential reinvestment needs.

Product and Service Breakdown of Revenue (2024)

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Rental & Leasing Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 URI United Rentals, Inc. 55.62 Bn 22.30 3.45 15.35 Bn
2 FTAI FTAI Aviation Ltd. 27.80 Bn -179.72 106.00 3.45 Bn
3 AER AerCap Holdings N.V. 26.27 Bn 7.00 3.08 43.57 Bn
4 UHAL U-Haul Holding Co /NV/ 13.75 Bn 106.91 2.29 8.06 Bn
5 GATX Gatx Corp 9.00 Bn 53.16 6.81 9.03 Bn
6 R Ryder System Inc 8.88 Bn 17.80 0.70 7.65 Bn
7 AL Air Lease Corp 7.23 Bn 6.92 2.40 19.73 Bn
8 HRI Herc Holdings Inc 5.00 Bn 5,004.00 1.14 9.68 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.30 1.32
EV to Cash from Ops. EV/CFO 14.11 77.20
EV to Debt EV to Debt 2.03 3.45
EV to EBIT EV/EBIT 30.03 -105.66
EV to EBITDA EV/EBITDA 12.21 20.85
EV to Free Cash Flow [EV/FCF] EV/FCF 24.14 -1.38
EV to Market Cap EV to Market Cap 1.96 3.10
EV to Revenue EV/Rev 3.31 9.87
Price to Book Value [P/B] P/B 3.97 7.72
Price to Earnings [P/E] P/E 143.87 277.95
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 5.83 3.00
Dividend Payout Ratio % Div Payout % (Qtr) 17.50 500.03
Dividend per Basic Share Div per Share (Qtr) 0.21 1.19
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 7.34 6.22
Interest Coverage Int. cover (Qtr) 2.29 -60.94
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -12.98 17.05
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 33.60 54.66
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.10
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 133.10 38.63
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 49.13 5.40
EBIT Growth (1y) % EBIT 1y % (Qtr) 102.33 2.84
EBT Growth (1y) % EBT 1y % (Qtr) 668.71 42.60
EPS Growth (1y) % EPS 1y % (Qtr) 757.14 243.85
FCF Growth (1y) % FCF 1y % (Qtr) 40.43 5.41
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -7.20 31.59
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.38 0.54
Cash Payout Ratio Cash Payout (Qtr) 0.04 0.03
Cash Ratio Cash Ratio (Qtr) 0.02 0.21
Current Ratio Curr Ratio (Qtr) 0.79 1.01
Debt to Equity Ratio Debt/Equity (Qtr) 3.69 20.57
Interest Cover Ratio Int Coverage (Qtr) 2.29 -60.94
Times Interest Earned Times Interest Earned (Qtr) 2.29 -60.94
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 41.30 35.32
EBIT Margin % EBIT Margin % (Qtr) 23.28 12.98
EBT Margin % EBT Margin % (Qtr) 13.13 3.50
Gross Margin % Gross Margin % (Qtr) 52.40 42.91
Net Profit Margin % Net Margin % (Qtr) 9.60 1.24