TAI:2762
World Gym Corporation · TAI · Consumer Cyclical · TWD · FY for 2025
Figures on this page computed 2026-11-08 11:09 UTC
Last close
n/aTWD
Market data
We are not showing closes for this listing. A line drawn through points we do not hold would look exactly like a listing that did not move.
20.3xP/E
Price / Earnings per Share (diluted)
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- computed
- Computed from the filing for 2025
4.0%ROIC
NOPAT / Invested Capital x 100, where NOPAT = Operating Income x (1 - Tax Rate) and Invested Capital = Equity + Total Debt - Cash
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
3.7%Net margin
Net Income / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
17.1%FCF margin
Free Cash Flow / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
3.86Debt/equity
Total Debt / Shareholders' Equity
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
7.6%Dividend yield
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- computed
Safety is the furthest below its sector's middle: 0.19 against 0.43 on the market's range.
Five bars, one line
lens 7 of 9Each against its own average
4 of 5 readExcept where said otherwise: Computed from the filing for 2025
- Sales1.17x
Its own average over 6 years, 9.40B.
- Profit1.65x
Its own average over 6 years, 248.0M.
- Free cash flow1.30x
Its own average over 6 years, 1.45B.
- Debt1.10x
Its own average over 6 years, 10.15B.
- Pricen/a
Its own average over 0 years. Market data
Profit is furthest from its own average, at 1.65 times.
The filed years, as a table
6Each line is 100 at 2020-12-31, the first year we hold.
| Filed year | Sales | Profit | Shares in issue |
|---|---|---|---|
| 2020-12-31 | 100.0 | 100.0 | 100.0 |
| 2021-12-31 | 82.8 | 76.7 | 124.0 |
| 2022-12-31 | 93.6 | 730.5 | 131.0 |
| 2023-12-31 | 99.6 | 840.5 | 263.2 |
| 2024-12-31 | 103.7 | 845.9 | 290.0 |
| 2025-12-31 | 116.1 | 983.7 | 285.9 |
How sales was got
- Source
- computed
- Statement
- income
- Fiscal year
- 2025
- Reported in
- TWD
How profit was got
- Source
- computed
- Statement
- income
- Fiscal year
- 2025
- Reported in
- TWD
How shares in issue was got
- Source
- computed
- Statement
- income
- Fiscal year
- 2025
- Reported in
- TWD
Figures behind the shape
Growth
3.0%faster is higher, placed against 4,950 companies as of 2026-11-07
Five-year revenue growth rate3.0%
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- computed
Five-year EPS growth rate28.0%
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- computed
One-year change in net income16.3%
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- computed
Returns on capital
4.0%higher is higher, placed against 5,089 companies as of 2026-11-07
Return on invested capital4.0%
NOPAT / Invested Capital x 100, where NOPAT = Operating Income x (1 - Tax Rate) and Invested Capital = Equity + Total Debt - Cash
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Return on equity14.1%
Net Income / Shareholders' Equity x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
Return on assets2.2%
Net Income / Total Assets x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
Margins
17.3%wider is higher, placed against 3,412 companies as of 2026-11-07
Gross margin17.3%
Gross Profit / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
Operating margin6.0%
Operating Income / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
Net margin3.7%
Net Income / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
Free cash flow margin17.1%
Free Cash Flow / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
Price
20.3xcheaper is higher, placed against 4,362 companies as of 2026-11-07
Price to earnings20.3x
Price / Earnings per Share (diluted)
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- computed
- Computed from the filing for 2025
Price to book2.9x
Price / Book Value per Share, where BVPS = Shareholders' Equity / Diluted Shares
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- computed
- Computed from the filing for 2025
- computed
- Computed from the filing for 2025
EV to EBITDA6.2x
Enterprise Value / EBITDA, where EV = Market Cap + Total Debt - Cash
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- computed
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Price to sales ratio0.8x
Market Cap / Revenue, where Market Cap = Price x Diluted Shares
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- computed
- Computed from the filing for 2025
- Computed from the filing for 2025
Safety
3.86safer is higher, placed against 3,227 companies as of 2026-11-07
Debt to equity3.86
Total Debt / Shareholders' Equity
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
Current ratio0.30
Current Assets / Current Liabilities
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
Interest coverage2.9x
Operating Income / Interest Expense
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
Altman Z-Score0.75
1.2 x A + 1.4 x B + 3.3 x C + 0.6 x D + 1.0 x E (A=WC/TA, B=RE/TA, C=EBIT/TA, D=MktCap/TL, E=Rev/TA)
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
What it pays out
7.6%more, and better covered, is higher, placed against 1,091 companies as of 2026-11-07
Dividend yield7.6%
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- computed
Payout ratio155.3%
Common Dividends Paid / Net Income x 100, both from the latest filed fiscal year
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Dividend cover ratio3.0x
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- TWD
- computed
Share a finding
A link to the finding, not to you: it carries nothing about your account.