WSC · WillScot Holdings Corp
$23.76
+0.77 (+3.35%)
At close · Aug 14
Market Cap
$4.08B
Shares
181.19M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$2.28B
-4.8%
FY2025
Net Income
-$52.99M
-288.4%
FY2025
Gross Margin
51%
-3.3pp
FY2025
Operating Margin
7.95%
-3.1pp
FY2025
Diluted EPS
-$0.29
-293.3%
FY2025
Operating Cash Flow
$761.99M
+35.7%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $2.29B | $2.28B | $2.4B | $2.36B | $2.14B | $1.67B | $1.27B | $1.06B | $751.41M | $445.94M | $426.61M | $453.34M | |
| $1.68B | — | — | — | — | $1.41B | $1B | $744.19M | $518.24M | $297.82M | $283.55M | $300.21M | |
| $383.86M | — | — | — | — | $317.06M | $227.38M | $213.15M | $143.12M | $83.59M | $75.52M | $80.08M | |
| $1.16B | $1.16B | $1.3B | $1.33B | $1.14B | $844.7M | $608.43M | $413.31M | $289.38M | $165.57M | $168.19M | $162.94M | |
| — | 51% | 54.34% | 56.41% | 52.99% | 50.49% | 47.8% | 38.86% | 38.51% | 37.13% | 39.43% | 35.94% | |
| $2.38M | — | — | — | — | — | — | — | — | — | $688.57K | — | |
| $594.24M | $581.76M | $630.71M | $596.09M | $567.49M | $480.41M | $338.4M | $271M | $234.82M | $162.35M | $139.09M | $139.36M | |
| $43.6M | $45.8M | $38.5M | $25.8M | $23.8M | $24.3M | $12.1M | $1M | $1.4M | $0 | $0 | $13.5M | |
| $95.41M | $96.05M | $82.83M | $72.92M | $62.38M | $315.57M | $243.83M | $187.07M | $134.74M | $81.29M | $78M | $101.15M | |
| — | $302.18M | $8.56M | $0 | -$86K | $11.87M | $6.11M | $3.76M | $15.47M | $2.2M | $2.81M | $9.19M | |
| $149.28M | $181.45M | $263.92M | $673.46M | $511.48M | $300.38M | $161.79M | $117.53M | $6.26M | -$58.32M | -$3.19M | -$20.77M | |
| — | 7.95% | 11.02% | 28.48% | 23.87% | 17.95% | 12.71% | 11.05% | 0.83% | -13.08% | -0.75% | -4.58% | |
| $244.69M | $277.51M | $346.74M | $746.38M | $573.86M | $615.94M | $405.62M | $304.6M | $141M | $22.97M | $74.81M | $80.38M | |
| $227.08M | — | — | $205.04M | $146.28M | $116.36M | $119.32M | $122.5M | $98.43M | $119.31M | $94.67M | $92.03M | |
| — | — | — | — | — | — | — | $0 | $0 | $12.23M | $10.23M | $9.78M | |
| -$77.24M | -$55.42M | $36.6M | $468.42M | $365.2M | $151.42M | $3.53M | -$123.36M | -$68.34M | -$165.4M | -$87.63M | -$103.02M | |
| — | -$2.43M | $8.48M | $126.58M | $88.86M | $36.53M | -$56.04M | -$2.19M | -$38.6M | -$936K | -$24.5M | -$34.07M | |
| -$68.89M | -$52.99M | $28.13M | $476.46M | $339.54M | $160.14M | $74M | -$11.12M | -$25.21M | -$147.7M | -$30.94M | -$71.59M | |
| — | -2.32% | 1.17% | 20.15% | 15.85% | 9.57% | 5.81% | -1.05% | -3.36% | -33.12% | -7.25% | -15.79% | |
| — | — | — | — | — | $0 | $1.21M | -$421K | -$4.53M | -$2.11M | $0 | $0 | |
| -$68.89M | -$52.99M | $28.13M | $476.46M | $339.54M | $160.14M | $74.13M | -$120.74M | -$25.21M | -$147.7M | -$30.94M | — | |
| -$73.14M | -$51.82M | $10.27M | $493.81M | $298.49M | $168.28M | $102.67M | -$115.49M | -$41.2M | -$140.93M | -$32.22M | -$96.02M | |
| USD/shares | — | -$0.29 | $0.15 | $2.40 | $1.57 | $0.71 | $0.44 | -$1.11 | -$0.29 | — | $0.05 | — |
| USD/shares | — | -$0.29 | $0.15 | $2.36 | $1.53 | $0.69 | $0.25 | -$1.11 | -$0.53 | — | $0.01 | — |
| shares | — | 182.39M | 188.1M | 198.55M | 216.81M | 226.52M | 169.23M | 108.68M | 87.21M | 19.76M | 14.85M | 14.55M |
| shares | — | 182.39M | 190.29M | 201.85M | 221.4M | 232.79M | 177.27M | 108.68M | 88.95M | 19.76M | 62.5M | 14.55M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2023–FY2025: $51.12M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
3.29×
Peer median 2.40×
EV/EBIT
50.62×
Peer median 27.10×
P/E (TTM)
—
Peer median 19.69×
Peer medians compare against the 16 similar-size Rental & Leasing Services companies (of 23 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Reportable Segment | $2,281,446,000 | $2,395,718,000 | $2,364,767,000 | — | — | — | — | — |
| Modular Solutions Segment | — | — | — | $1,691,750,000 | — | — | — | — |
| North America Modular Solutions Segment | — | — | — | — | $1,164,179,000 | $1,051,162,000 | $1,063,665,000 | $751,412,000 |
| North America Storage Solutions Segment | — | — | — | — | $508,802,000 | $221,829,000 | $0 | $0 |
| Storage Solutions Segment | — | — | — | $971,806,000 | — | — | — | — |
| Tank and Pump Solutions Segment | — | — | — | — | $110,891,000 | $48,293,000 | $0 | $0 |
| United Kingdom Storage Solutions Segment | — | — | — | — | $111,025,000 | $46,361,000 | $0 | $0 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States | $2,142,138,000 | $2,243,545,000 | $2,219,561,000 | $1,998,796,000 | $1,542,076,000 | $1,179,171,000 | $966,766,000 | $685,350,000 |
| Canada | $118,001,000 | $125,154,000 | $120,123,000 | $125,536,000 | $116,070,000 | $79,630,000 | $80,514,000 | $50,144,000 |
| Mexico | $21,307,000 | $27,019,000 | $25,083,000 | $18,291,000 | $14,834,000 | $14,190,000 | $16,385,000 | $15,918,000 |
| United Kingdom | — | — | — | — | — | — | $0 | $0 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Leasing and Services | $2,137,910,000 | $2,258,756,000 | $2,271,114,000 | $2,050,842,000 | $1,573,619,000 | $1,187,192,000 | $964,242,000 | $672,792,000 |
| Leasing Revenue | $1,749,023,000 | $1,839,875,000 | $1,833,935,000 | $1,621,690,000 | — | — | — | — |
| Modular Space Leasing | $997,784,000 | $1,011,086,000 | $953,822,000 | $840,926,000 | $697,852,000 | $581,452,000 | $516,299,000 | $360,240,000 |
| Value Added Product and Services | $397,547,000 | $397,640,000 | $391,948,000 | $343,625,000 | $263,021,000 | $194,809,000 | $159,327,000 | $104,870,000 |
| Delivery and Installation | $388,887,000 | $418,881,000 | $437,179,000 | $429,152,000 | — | — | — | — |
| Portable Storage Leasing | $319,305,000 | $356,873,000 | $396,781,000 | $361,197,000 | $233,868,000 | $114,952,000 | $24,277,000 | $21,682,000 |
| New Units | $77,941,000 | $74,499,000 | $48,129,000 | $40,338,000 | $46,993,000 | $48,834,000 | $59,085,000 | $53,603,000 |
| Rental Units | $65,595,000 | $62,463,000 | $45,524,000 | $51,443,000 | $52,368,000 | $36,965,000 | $40,338,000 | $25,017,000 |
| Value Added Services | $38,600,000 | $35,200,000 | $23,900,000 | $25,300,000 | $17,100,000 | $16,100,000 | $15,900,000 | $10,800,000 |
| Other Leasing Related Products and Services | $34,387,000 | $74,276,000 | $91,384,000 | $75,942,000 | $57,749,000 | $45,245,000 | $44,282,000 | $31,443,000 |
| Delivery Revenue | — | $224,371,000 | $273,598,000 | $267,320,000 | — | — | — | — |
| Installation Revenue | — | $194,510,000 | $163,581,000 | $161,832,000 | — | — | — | — |
| Modular Deliverand Installation | — | — | — | — | $374,682,000 | $274,156,000 | $220,057,000 | $154,557,000 |
| Modular Delivery and Installation | — | — | $437,179,000 | $429,152,000 | $321,129,000 | $250,734,000 | $220,057,000 | $154,557,000 |
| Modular Leasing | — | — | $1,833,935,000 | $1,621,690,000 | $1,252,490,000 | $936,458,000 | $744,185,000 | $518,235,000 |
| Tank and Pump Solutions Segment | — | — | — | — | $71,404,000 | $29,798,000 | $0 | $0 |
| Total Leasing and Product and Service Revenues Costs | — | — | $2,364,767,000 | $2,142,623,000 | $1,672,980,000 | $1,272,991,000 | $1,063,665,000 | — |