Market cap
$1,189 Mln
Revenue (TTM)
$762 Mln
P/E Ratio
14.2
P/B Ratio
1.7
Div. Yield
0.9 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -0.17 | -0.76 | 16.83 | 27.98 | 24.02 |
| EBIT | -99.83 | -99.89 | -32.58 | 25.35 | 26.94 |
| Net Profit | 19.67 | -50.29 | 20.26 | 29.63 | 26.51 |
| EPS | 256.61 | 42.80 | 19.36 | -27.40 | 67.01 |
| Book Value | -- | -- | 30.69 | -43.53 | 8.27 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-25 | Dec-24 |
| EBIT-Margin
| 41.42 | 35.38 | 25.42 | 44.16 | 45.22 |
| Net Margin
| -- | 1.48 | 12.04 | -- | -- |
| Return on equity
| 16.73 | 10.49 | 12.23 | 17.85 | 21.98 |
| Return on Capital
| 3.28 | 2.05 | -- | 3.64 | 4.30 |
| Return on Assets
| 2.81 | 1.76 | 2.42 | 3.10 | 3.65 |
| Debt to Equity (x)
| -- | -- | 3.01 | 3.74 | 4.12 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
--
|
3.64
|
4.30
|
1.91
|
0.24
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
12.23
Lower than Peers by 1.54
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
12.23
|
17.85
|
21.98
|
10.38
|
1.39
|
|
Peer Median
|
13.78
|
--
|
--
|
--
|
--
|
ROA
2.42
Lower than Peers by 1.26
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
2.42
|
3.10
|
3.65
|
1.68
|
0.22
|
|
Peer Median
|
3.68
|
--
|
--
|
--
|
--
|
EBIT Margin
25.42
Higher than Peers by 14.60
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
25.42
|
44.16
|
45.22
|
34.86
|
24.54
|
|
Peer Median
|
10.81
|
--
|
--
|
--
|
--
|
Net Margin
12.04
Higher than Peers by 5.48
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
12.04
|
16.83
|
19.08
|
10.46
|
1.74
|
|
Peer Median
|
6.56
|
--
|
--
|
--
|
--
|
Cash Profit Margin
--
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
16.83
Higher than Peers by 8.68
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
16.83
|
0.19
|
0.36
|
0.34
|
0.14
|
|
Peer Median
|
8.15
|
--
|
--
|
--
|
--
|
EBIT Growth
-32.58
Lower than Peers by 44.13
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
-32.58
|
15.95
|
76.40
|
90.66
|
-0.76
|
|
Peer Median
|
11.55
|
--
|
--
|
--
|
--
|
Net Profit Growth
20.26
Higher than Peers by 7.09
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
20.26
|
4.74
|
148.08
|
704.95
|
62.26
|
|
Peer Median
|
13.17
|
--
|
--
|
--
|
--
|
EPS Growth
19.36
Lower than Peers by 4.38
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
19.36
|
0.04
|
1.33
|
-0.13
|
0.60
|
|
Peer Median
|
23.74
|
--
|
--
|
--
|
--
|
Book Value Growth
223.94
Higher than Peers by 214.06
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
223.94
|
--
|
--
|
--
|
--
|
|
Peer Median
|
9.87
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
3.01
Higher than Peers by 2.47
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
3.01
|
3.74
|
4.12
|
4.11
|
4.81
|
|
Peer Median
|
0.53
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
--
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
--
|
0.16
|
0.13
|
0.17
|
0.24
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
3.31
Higher than Peers by 1.78
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
3.31
|
3.09
|
3.85
|
3.74
|
4.26
|
|
Peer Median
|
1.53
|
--
|
--
|
--
|
--
|
Quick Ratio
2.81
Higher than Peers by 1.35
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
2.81
|
2.82
|
3.22
|
3.32
|
3.62
|
|
Peer Median
|
1.46
|
--
|
--
|
--
|
--
|
Interest Coverage
2.09
Lower than Peers by 2.83
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
2.09
|
2.17
|
2.46
|
1.85
|
1.15
|
|
Peer Median
|
4.91
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
5.43
Lower than Peers by 13.53
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
5.43
|
5.28
|
38.99
|
36.10
|
41.16
|
|
Peer Median
|
18.95
|
--
|
--
|
--
|
--
|
Asset Turnover
0.20
Lower than Peers by 0.48
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
0.20
|
0.18
|
0.19
|
0.16
|
0.12
|
|
Peer Median
|
0.68
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
--
|
69.62
|
119.68
|
121.95
|
165.97
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
--
|
101.44
|
147.77
|
114.10
|
149.89
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
--
|
129.07
|
150.42
|
126.31
|
108.30
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
--
|
41.99
|
117.03
|
109.75
|
207.55
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
14.16
Lower than Peers by 9.22
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
14.16
|
75.73
|
120.10
|
65.91
|
69.21
|
|
Peer Median
|
23.39
|
--
|
--
|
--
|
--
|
Price / Book Value
1.66
Lower than Peers by 1.13
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
1.66
|
11.87
|
23.74
|
6.57
|
0.93
|
|
Peer Median
|
2.79
|
--
|
--
|
--
|
--
|
Dividend Yield
0.87
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
0.87
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
9.10
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
9.10
|
27.59
|
43.39
|
19.69
|
13.68
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
1,189
Higher than Peers by 883
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Willis Lease Finance (WLFC)
|
1,189
|
--
|
--
|
--
|
--
|
|
Peer Median
|
306
|
--
|
--
|
--
|
--
|