Company Valuation: Wajax Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 519.6 423.6 650.5 456.8 593.6 806.9 - -
Change - -18.47% 53.56% -29.77% 29.95% 35.93% - -
Enterprise Value (EV) 1 831.2 725.7 1,157 957 807.5 1,195 1,163 1,175
Change - -12.69% 59.42% -17.29% -15.62% 48.05% -2.72% 1.04%
P/E - - - - - 11.2x 10.5x 9.99x
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 9.43x 9.29x
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% 5.03% 5.54%
Dividend per Share 2 - - - - 1.4 1.4 1.4 1.4
Rate of return - - - - 5.14% 3.78% 3.78% 3.78%
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 37.05 37.05 37.05
Nbr of stocks (in thousands) 21,409 21,471 21,490 21,796 21,793 21,780 - -
Announcement Date 07/03/22 06/03/23 05/03/24 04/03/25 03/03/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.57x6.67x3.78% 57Cr
27.99x4.77x21.3x0.83% 34TCr
35.91x5.58x30.41x1.01% 18TCr
15.4x1.18x7.59x4.78% 6.44TCr
18.24x1.69x13.71x2.99% 5.71TCr
30.66x4.3x18.19x0.43% 4.84TCr
16.53x1.67x9.56x2.62% 4.15TCr
11.15x1.05x10.49x4.69% 3.45TCr
32.69x4.74x18.89x1.53% 3.07TCr
12.75x0.42x4.37x3.86% 2.68TCr
Average 22.37x 2.60x 14.12x 2.65% 8.24TCr
Weighted average by Cap. 26.56x 3.96x 19.76x 1.68%

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