Every figure this model derived for WH, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 48,000,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 69,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 497,000,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 503,000,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 480,000,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 142,000,000 | InterestExpense |
2026-06-30 |
| ocf | 371,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 1,418,000,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 43,000,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up WH on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 35.75 |
| current ratio | 1.4 |
| current ratio reported | 0.99 |
| deferred revenue growth | 48.48 |
| dilution pct | -3.62 |
| ebit cagr | -8.95 |
| ebit yoy | -18.79 |
| ev ebit | 20.65 |
| ev owner earnings | 29.65 |
| ev sales | 5.86 |
| fcf margin | 22.78 |
| growth cv | 1.25 |
| interest cover | 2.83 |
| net debt ebitda | 5.62 |
| operating margin | 28.35 |
| owner earnings margin | 19.75 |
| revenue growth | -1.94 |
| revenue growth per share | 1.75 |
| roic | 10.29 |
| rpo growth | 16.3 |
| rule of 40 | 26.41 |
| sbc pct revenue | 3.03 |
What this model itself distrusts about WH's figures. Written by the derivation as it ran, not added afterwards.