Workman Co (WKISF) Fair Value & Analysis

Consumer Cyclical · US · Market cap $3.3B

A solid business, but screening 37% overvalued on our models.

What matters now

• The price sits above even our optimistic bull case ($31.56). The favourable scenario is already priced in.
• Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (2 years)

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 25, 2026.

How to read this chart

29‑month range $25.30 – $40.01 · fair‑value band $18.94 – $31.56 · the $40.01 price screens above the $25.25 fair value. Dashed = 300-day average. As of Jul 25, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Workman Co (WKISF) currently trades at $40.01, while our model-based Fair Value estimate is $25.25, implying the stock looks roughly 36.9% overvalued today. The Quality Score stands at 69/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Workman Co generated revenue of $161B at a net margin of 12.8%. Revenue grew 24.6% year over year. It earns a return on equity of 14.3%. The stock trades on a trailing P/E of 28.2. Fundamentals as of Jul 25, 2026

Our scenario range runs from $18.94 (bear case) to $31.56 (bull case); at $40.01, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 17% below its 52-week high and 44% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -45% fair-value upside, at -37%, WKISF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Widest divergence: DCF Models ($28.58) versus Earnings-Based ($6.74). Highest evidence: Growth DCF (72).

Key figures & financial health

Quality Score breakdown

About the company

Workman Co.,Ltd. operates a chain of specialty retail stores in Japan. It offers family clothes, such as underwear, socks, military boots, hats, towels, and aprons; casual wear, including polo shirts, T-shirts, high neck shirts, blousons, and sportswear; working wear comprising work jackets, work trousers, overalls, construction worker clothing, outdoor …

Full company description

Workman Co.,Ltd. operates a chain of specialty retail stores in Japan. It offers family clothes, such as underwear, socks, military boots, hats, towels, and aprons; casual wear, including polo shirts, T-shirts, high neck shirts, blousons, and sportswear; working wear comprising work jackets, work trousers, overalls, construction worker clothing, outdoor wear; uniforms, such as white coats, office uniforms, non-woven fabrics, and women's clothing; footwear, including safety shoes, tabi socks, boots, and cloth shoes; and work supplies comprising work gloves, leather gloves, processed gloves, rainwear, helmets, belts, and camping gear through franchise retail stores and online stores. The company was incorporated in 1979 and is based in Tokyo, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Workman Co reported revenue of $137B in FY2025 versus $106B in FY2021, a compound +6.7%/yr. Reported net income was $16.9B in FY2025, compounding −0.2%/yr from FY2021.

WKISF screens 37% overvalued. Compare with Industria de Diseño Textil, S.A →

Peer Group

Apparel Retail · 107 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Valuation Multiples vs Apparel Retail median · lower = cheaper

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Apparel Retail stocks, each showing price versus our Fair Value estimate (as of Jul 25, 2026).

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

Frequently asked questions

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.