Subscribe

World Gym Corporation (2762.TW)

TWD84.80 +3.60 (+4.43%)
TW TAI Consumer Cyclical Leisure
Address No. 402, Zhengshi Road
Taichung, TW
CEO John Edward Caraccio
IPO 2024-01-24
ISIN KYG9823E1089

Explore sections of this company profile

Description

World Gym Corporation primarily operates within the health, fitness, and recreational sports industry, encompassing sauna facilities, across both Taiwan and the United States. Its activities extend to overseeing leisure sports and fitness centers and delivering a comprehensive range of related physical fitness services. Furthermore, the company manages and licenses intellectual property associated with various fitness brands. Established in 1976, its corporate headquarters are located in Taichung, Taiwan. The entity previously operated as World Fitness Services Ltd., officially adopting its current name, World Gym Corporation, in May 2025.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
TWD84.80 +3.60 (+4.43%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
127.0K
Beta
0.30
Float Shares
39.30M
Free Float %
36.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.44% +13.51% +13.82% +10.67% +8.11% +9.80% +4.61% -29.71% -29.71% -29.71% -29.71%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
84.80
DCF (Unlevered) 579.01 +582.8%
DCF (Levered) 1,267.48 +1,394.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.83
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Leisure: +7.6%
    +11.9% Q1'26: +9.4% (vs Q1'25)
  • EPS growth Leisure: +13.2%
    +17.9% Q1'26: +346.7% (vs Q1'25)
  • FCF margin FCF growth · Leisure: +30.4%
    +9.0% Q1'26: +26.2% (vs Q1'25)
  • EBIT margin Leisure: +11.0%
    +6.0% Q1'26: +10.7% (vs Q1'25)
  • ROIC Leisure: +6.9%
    +4.2% Q1'26: +7.9% (vs Q1'25)
  • Share dilution Leisure: +0.0%
    -1.4% Q1'26: -0.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Leisure: -0.39×
    16.97× Q1'26: 9.29× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.17) × ERP
WACC = 45% × Ke + 55% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 574.82 Current price: 84.80
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
4 Rev. Ana.
1 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Revenue
9.43B
est: 9.46B (-0.3%)
9.82B
est: 9.82B (0.0%)
10.98B
est: 10.98B (+0.1%)
12.12B
11.98B – 12.25B
+10.4% YoY
13.02B
12.73B – 13.30B
+7.4% YoY
EBITDA
1.51B
est: 2.26B (-33.2%)
2.94B
est: 1.90B (+54.3%)
658.11M
est: 2.13B (-69.1%)
2.35B
2.32B – 2.38B
+10.4% YoY
2.52B
2.47B – 2.58B
+7.4% YoY
EBIT
511.18M
est: 525.31M (-2.7%)
651.14M
est: 1.04B (-37.5%)
658.11M
est: 1.17B (-43.5%)
1.29B
1.27B – 1.30B
+10.4% YoY
1.38B
1.35B – 1.41B
+7.4% YoY
Net Income
349.53M
est: 345.75M (+1.1%)
351.80M
est: 382.17M (-7.9%)
409.08M
est: 361.51M (+13.2%)
759.56M
743.12M – 776.00M
+110.1% YoY
1.01B
942.19M – 1.08B
+32.8% YoY
SGA
1.04B
est: 1.03B (+1.2%)
1.06B
est: 861.11M (+23.0%)
est: 962.82M (-100.0%)
1.06B
1.05B – 1.07B
+10.4% YoY
1.14B
1.12B – 1.17B
+7.4% YoY
EPS
3.50
est: 3.13 (+12.0%)
3.18
est: 3.50 (-9.2%)
3.75
est: 3.32 (+13.1%)
6.97
6.81 – 7.11
+110.1% YoY
9.25
8.64 – 9.86
+32.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-05-14 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-05-13 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-05-12 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-05-11 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-05-08 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-05-07 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-05-06 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-05-05 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-05-04 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-30 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-29 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-28 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-27 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-24 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-23 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-22 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-21 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-20 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-17 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5
2026-04-16 B- 3/5 1/5 4/5 4/5 1/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.54B
OE per share TTM
23.08
Owner's Yield
28.37%
Maintenance CapEx ratio
68.47%
Maint CapEx / Avg PPE
159.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.01% 91.8K 0.65%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
438.7K
Shares Outstanding
109.22M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
John Edward Caraccio Chairman & GM male
Rujing Xie Chief Financial Officer & Accounting Supervisor
Yuze Chen Head of Corporate Governance
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits