Ww International, Inc. (NASDAQ: WW)

Sector: Consumer Cyclical Industry: Personal Services CIK: 0000105319
Market Cap 0.00
P/B 0.00
P/E 0.00
P/S 0.00
ROIC (Qtr) 0.00
Div Yield % 0.00
Rev 1y % (Qtr) 0.00
Total Debt (Qtr) 468.95 Mn
Debt/Equity (Qtr) 1.45
Add ratio to table...

About

WW International, Inc., better known as Weight Watchers, is a technology company that operates in the weight health and wellness industry, with its stock symbol being WW. The company has been a prominent player in the weight management industry since its inception in 1961 and has established itself as a trusted brand for individuals seeking to lose weight and improve their overall health and wellness. Weight Watchers' primary business activities revolve around providing weight loss and weight management programs, as well as related products and...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 177.57M provide 141.37x coverage of short-term debt 1.26M, demonstrating strong liquidity position and minimal refinancing risk.
  • Tangible assets of 261.05M provide exceptional 9.45x coverage of deferred revenue 27.63M, showing strong service capability backing.
  • Robust tangible asset base of 261.05M provides 3.02x coverage of working capital 86.36M, indicating strong operational backing.
  • Cash reserves of 177.57M provide robust 1.34x coverage of current liabilities 132.96M, indicating strong short-term solvency.
  • Cash reserves of 177.57M provide solid 10.16x coverage of other non-current liabilities 17.48M, indicating strong liquidity.

Bear case

  • Operating cash flow of 0 provides insufficient coverage of deferred revenue obligations of 27.63M, which is 0x, raising concerns about future service delivery capabilities.
  • Tax assets of 22.59M provide limited offset against tax liabilities of 60.91M, which is 0.37x, indicating potential future cash flow pressure from tax obligations.
  • Retained earnings of (56.26M) provide limited buffer against comprehensive income items of 718000, which is -78.36x, indicating elevated exposure to market risks.
  • Other non-current assets of 29.61M provide minimal coverage for long-term debt of 467.69M, which is 0.06x, indicating potential asset-liability mismatch.
  • Intangible assets of 707.70M represent a concerning 2.19x of shareholder equity 322.99M, indicating high exposure to potential impairment risks.

Product and Service Breakdown of Revenue (2024)

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Personal Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ROL Rollins Inc 29.03 Bn 55.12 7.72 1.04 Bn
2 SCI Service Corp International 11.40 Bn 21.01 2.65 5.14 Bn
3 HRB H&R Block Inc 4.26 Bn 6.94 1.12 2.94 Bn
4 FTDR Frontdoor, Inc. 4.22 Bn 16.06 2.07 1.20 Bn
5 BFAM Bright Horizons Family Solutions Inc. 3.89 Bn 19.41 1.35 1.75 Bn
6 CSV Carriage Services Inc 0.80 Bn 65.55 3.90 0.56 Bn
7 EM Smart Share Global Ltd 0.26 Bn -141.13 1.01 -
8 MED Medifast Inc 0.12 Bn -6.35 0.31 0.01 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.00 1.18
EV to Cash from Ops. EV to Cash from Ops. 0.00 11.38
EV to Debt EV to Debt 0.00 3.64
EV to EBIT EV to EBIT 0.00 -48.48
EV to EBITDA EV to EBITDA 0.00 6.52
EV to Free Cash Flow [EV/FCF] EV to Free Cash Flow [EV/FCF] 0.00 8.27
EV to Market Cap EV to Market Cap 0.00 3.43
EV to Revenue EV to Revenue 0.00 1.80
Price to Book Value [P/B] Price to Book Value [P/B] 0.00 3.15
Price to Earnings [P/E] Price to Earnings [P/E] 0.00 2.58
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -5.41
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -14.53
Dividend per Basic Share Div per Share (Qtr) 0.00 0.26
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 9.14
Interest Coverage Int. cover (Qtr) 0.00 0.71
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 0.00 13.49
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 0.00 44.85
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.63
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 0.00 -83.44
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 0.00 1.88
EBIT Growth (1y) % EBIT 1y % (Qtr) 0.00 -59.36
EBT Growth (1y) % EBT 1y % (Qtr) 0.00 -71.50
EPS Growth (1y) % EPS Growth (1y) % 0.00 -98.14
FCF Growth (1y) % FCF 1y % (Qtr) 0.00 -22.56
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 0.00 9.00
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.00 0.58
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.05
Cash Ratio Cash Ratio (Qtr) 1.34 1.89
Current Ratio Curr Ratio (Qtr) 1.65 3.01
Debt to Equity Ratio Debt/Equity (Qtr) 1.45 1.99
Interest Cover Ratio Int Coverage (Qtr) 0.00 0.71
Times Interest Earned Times Interest Earned (Qtr) 0.00 0.71
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 0.00 7.38
EBIT Margin % EBIT Margin % (Qtr) 0.00 0.88
EBT Margin % EBT Margin % (Qtr) 0.00 -9.97
Gross Margin % Gross Margin % (Qtr) 0.00 31.03
Net Profit Margin % Net Margin % (Qtr) 0.00 -8.73