Company Valuation: Wajax Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 519.6 423.6 650.5 456.8 593.6 783.9 - -
Change - -18.47% 53.56% -29.77% 29.95% 32.04% - -
Enterprise Value (EV) 1 831.2 725.7 1,157 957 807.5 1,176 1,144 783.9
Change - -12.69% 59.42% -17.29% -15.62% 45.66% -2.75% -31.47%
P/E - - - - - 10.2x 9.57x 9.08x
PBR - - - - - - - -
PEG - - - - - - 1.44x 1.68x
Capitalization / Revenue 0.32x 0.22x 0.3x 0.22x 0.28x 0.38x 0.36x 0.36x
EV / Revenue 0.51x 0.37x 0.54x 0.46x 0.38x 0.56x 0.53x 0.36x
EV / EBITDA 5.71x 4.29x 5.86x 5.7x 4.57x 6.58x 5.92x 4.04x
EV / EBIT 9.22x 6.37x 8.33x 9.05x 7.08x 10.1x 9.01x 6.11x
EV / FCF 4.55x 9.17x -12.5x 13.8x 4.37x 16.5x 19.6x 12x
FCF Yield 22% 10.9% -8% 7.23% 22.9% 6.07% 5.11% 8.31%
Dividend per Share 2 - - - - 1.4 1.4 1.4 1.4
Rate of return - - - - 5.14% 4.16% 4.16% 4.16%
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 2,088 2,156 2,196
EBITDA 1 145.6 169.3 197.4 168 176.7 178.7 193.2 194.1
EBIT 1 90.2 113.9 138.9 105.8 114.1 117 127 128.3
Net income - - - - - - 77 81
Net Debt 1 311.6 302.1 506.5 500.1 213.8 392.2 359.9 -
Reference price 2 24.27 19.73 30.27 20.96 27.24 33.68 33.68 33.68
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.($)
- 0.56x6.58x3.89% 561M
24.34x4.18x18.68x0.95% 298B
36.44x5.63x30.66x0.99% 178B
14.99x1.15x7.34x4.95% 64.02B
17.4x1.47x11.99x3.17% 53.86B
30.59x4.3x17.92x0.43% 47.92B
14.09x1.45x8.31x3.07% 35.58B
11.11x1.05x10.46x4.7% 34.51B
30.56x4.44x17.67x1.64% 28.99B
12.62x0.42x4.28x3.9% 26.59B
Average 21.35x 2.46x 13.39x 2.77% 76.76B
Weighted average by Cap. 25.03x 3.69x 18.60x 1.82%

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