Company Valuation: Wajax Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 519.6 423.6 650.5 456.8 593.6 805.4 - -
Change - -18.47% 53.56% -29.77% 29.95% 35.67% - -
Enterprise Value (EV) 1 831.2 725.7 1,157 957 807.5 1,194 1,161 1,174
Change - -12.69% 59.42% -17.29% -15.62% 47.86% -2.72% 1.04%
P/E - - - - - 11.2x 10.5x 9.97x
PBR - - - - - - - -
PEG - - - - - - 1.58x 1.85x
Capitalization / Revenue 0.32x 0.22x 0.3x 0.22x 0.28x 0.39x 0.38x 0.37x
EV / Revenue 0.51x 0.37x 0.54x 0.46x 0.38x 0.57x 0.54x 0.54x
EV / EBITDA 5.71x 4.29x 5.86x 5.7x 4.57x 6.67x 6.07x 6.05x
EV / EBIT 9.22x 6.37x 8.33x 9.05x 7.08x 10.3x 9.41x 9.27x
EV / FCF 4.55x 9.17x -12.5x 13.8x 4.37x 16.8x 19.9x 18x
FCF Yield 22% 10.9% -8% 7.23% 22.9% 5.96% 5.04% 5.55%
Dividend per Share 2 - - - - 1.4 1.4 1.4 1.4
Rate of return - - - - 5.14% 3.79% 3.79% 3.79%
EPS 2 - - - - - 3.3 3.52 3.71
Distribution rate - - - - - 42.4% 39.8% 37.7%
Net sales 1 1,637 1,963 2,155 2,098 2,145 2,081 2,136 2,191
EBITDA 1 145.6 169.3 197.4 168 176.7 179.1 191.5 194.1
EBIT 1 90.2 113.9 138.9 105.8 114.1 116.5 123.4 126.5
Net income - - - - - - 77 81
Net Debt 1 311.6 302.1 506.5 500.1 213.8 388.5 356 368.1
Reference price 2 24.27 19.73 30.27 20.96 27.24 36.98 36.98 36.98
Nbr of stocks (in thousands) 21,409 21,471 21,490 21,796 21,793 21,780 - -
Announcement Date 3/7/22 3/6/23 3/5/24 3/4/25 3/3/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.57x6.67x3.79% 567M
28.87x4.93x21.83x0.8% 355B
35.89x5.58x30.4x1.01% 175B
15.25x1.17x7.5x4.84% 64.34B
18.12x1.68x13.62x3% 56.84B
30.66x4.3x18.19x0.43% 48.39B
16.59x1.68x9.6x2.61% 41.74B
11.06x1.04x10.43x4.73% 34.42B
32.71x4.75x18.95x1.53% 31.01B
12.52x0.41x4.26x3.93% 26.38B
Average 22.41x 2.61x 14.14x 2.67% 83.42B
Weighted average by Cap. 26.94x 4.04x 20.00x 1.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Wajax Corporation

Historical PBR trend

Valuation ratios - PBR - Wajax Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Wajax Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Wajax Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Wajax Corporation
  1. Stock Market
  2. Stocks
  3. WJX Stock
  4. Valuation Wajax Corporation