This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q2 2023
Wajax Corp TSX: WJX OTC: WJXFF https://www.wajax.com/ Fiscal Yr: Dec 31
Year 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 Value Description #Y Item Total G
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS
Split Date
Split  
$2,114.4 <-12 mths 7.72%
Revenue* $1,111.9 $1,377.1 $1,466.0 $1,428.5 $1,451.3 $1,273.3 $1,221.9 $1,319.3 $1,481.6 $1,553.0 $1,422.6 $1,637.3 $1,962.8 $2,208 $2,286 $2,257 33.89% <-Total Growth 10 Revenue
Increase 14.26% 23.85% 6.46% -2.56% 1.60% -12.27% -4.04% 7.97% 12.30% 4.82% -8.40% 15.09% 19.88% 12.49% 3.53% -1.27% 2.96% <-IRR #YR-> 10 Revenue 33.89%
5 year Running Average $1,139.5 $1,173.6 $1,228.3 $1,271.3 $1,367.0 $1,399.2 $1,368.2 $1,338.9 $1,349.5 $1,369.8 $1,399.7 $1,482.8 $1,611.5 $1,756.8 $1,903.4 $2,070.2 8.27% <-IRR #YR-> 5 Revenue 48.78%
Revenue per Share $66.86 $82.81 $87.59 $85.32 $86.50 $63.71 $61.63 $65.88 $74.24 $77.61 $71.01 $76.48 $91.42 $102.84 $106.47 $105.12 2.75% <-IRR #YR-> 10 5 yr Running Average 31.19%
Increase 14.08% 23.85% 5.78% -2.60% 1.39% -26.35% -3.26% 6.89% 12.70% 4.53% -8.50% 7.69% 19.54% 12.49% 3.53% -1.27% 3.78% <-IRR #YR-> 5 5 yr Running Average 20.36%
5 year Running Average $68.65 $70.67 $73.81 $76.24 $81.82 $81.19 $76.95 $72.61 $70.39 $68.61 $70.07 $73.04 $78.15 $83.87 $89.64 $96.46 0.43% <-IRR #YR-> 10 Revenue per Share 4.36%
P/S (Price/Sales) Med 0.45 0.44 0.52 0.45 0.40 0.37 0.32 0.34 0.29 0.21 0.17 0.31 0.23 0.24 0.00 0.00 6.77% <-IRR #YR-> 5 Revenue per Share 38.77%
P/S (Price/Sales) Close 0.55 0.47 0.47 0.43 0.36 0.26 0.37 0.37 0.22 0.19 0.24 0.32 0.22 0.28 0.27 0.28 0.57% <-IRR #YR-> 10 5 yr Running Average 5.88%
*Revenue in M CDN $  P/S Med 20 yr  0.34 15 yr  0.34 10 yr  0.29 5 yr  0.22 -2.81% Diff M/C 1.48% <-IRR #YR-> 5 5 yr Running Average 7.64%
-$1,466.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,962.8
-$1,319.3 $0.0 $0.0 $0.0 $0.0 $1,962.8
-$1,228.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,611.5
-$1,338.9 $0.0 $0.0 $0.0 $0.0 $1,611.5
-$87.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $91.42
-$65.88 $0.00 $0.00 $0.00 $0.00 $91.42
-$73.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78.15
-$72.61 $0.00 $0.00 $0.00 $0.00 $78.15
$3.58 <-12 mths 13.65%
Adjusted Profit CDN$ $55.0 $63.9 $66.0 $43.3 $27.8 $27.8 $20.1 $30.1 $39.9 $41.9 $35.1 $51.5 $69.8 5.81% <-Total Growth 10 Adjusted Profit CDN$
Basic $3.31 $3.84 $3.95 $2.85 $2.58 $1.50 $0.55 $1.58 $2.02 $2.10 $1.75 $2.41 $3.26 -17.47% <-Total Growth 10 AEPS
AEPS* Dilued $3.26 $3.77 $3.89 $2.55 $2.54 $1.47 $0.54 $1.53 $1.98 $2.05 $1.71 $2.34 $3.15 $3.78 $3.75 $3.22 -19.04% <-Total Growth 10 AEPS
Increase 59.80% 15.74% 3.12% -34.53% -0.29% -42.13% -63.27% 183.33% 29.41% 3.54% -16.59% 36.84% 34.62% 20.00% -0.79% -14.13% 10 0 10 Years of Data, EPS P or N 100.00%
5 year Running Average $3.70 $3.58 $3.50 $3.10 $3.20 $2.84 $2.20 $1.73 $1.61 $1.51 $1.56 $1.92 $2.25 $2.61 $2.95 $3.25 -2.09% <-IRR #YR-> 10 AEPS -19.04%
AEPS Yield 8.85% 9.79% 9.55% 6.98% 8.25% 8.76% 2.34% 6.20% 11.94% 13.85% 10.01% 9.64% 15.97% 13.02% 12.92% 11.09% 15.54% <-IRR #YR-> 5 AEPS 105.88%
Payout Ratio 55.21% 55.39% 77.88% 107.95% 94.49% 80.50% 185.19% 65.36% 50.51% 48.78% 58.48% 42.74% 31.75% 32.80% 35.20% 40.99% -4.34% <-IRR #YR-> 10 5 yr Running Average -35.81%
5 year Running Average 87.14% 84.50% 82.07% 85.56% 78.18% 83.24% 109.20% 106.70% 95.21% 86.07% 81.66% 53.17% 46.45% 42.91% 40.19% 36.70% 5.41% <-IRR #YR-> 5 5 yr Running Average 30.17%
Price/AEPS Median 9.25 9.60 11.76 14.97 13.56 16.12 36.20 14.52 10.99 8.08 6.98 10.10 6.66 6.42 0.00 0.00 12.27 <-Median-> 10 Price/AEPS Median
Price/AEPS High 11.75 11.66 13.52 18.12 15.46 20.90 47.59 16.80 14.11 9.60 10.95 12.56 7.76 7.72 0.00 0.00 14.79 <-Median-> 10 Price/AEPS High
Price/AEPS Low 6.75 7.53 10.00 11.82 11.65 11.35 24.81 12.25 7.88 6.56 3.01 7.65 5.55 5.13 0.00 0.00 9.61 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 11.30 10.22 10.47 14.32 12.11 11.42 42.70 16.12 8.37 7.22 9.99 10.37 6.26 7.68 7.74 9.02 10.90 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 18.06 11.83 10.80 9.38 12.08 6.61 15.69 45.69 10.84 7.47 8.34 14.19 8.43 9.22 7.68 7.74 10.11 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 61.92% 5 Yrs   48.78% P/CF 5 Yrs   in order 8.08 10.95 6.56 8.37 -4.96% Diff M/C DPR 75% to 95% best
* Adjusted Earnings per Share
-$3.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.15
-$1.53 $0.00 $0.00 $0.00 $0.00 $3.15
-$3.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.25
-$1.73 $0.00 $0.00 $0.00 $0.00 $2.25
$3.65 <-12 mths 11.96%
EPS Basic $3.31 $3.84 $3.95 $2.85 $2.46 -$0.59 $0.55 $1.58 $1.82 $1.98 $1.55 $2.50 $3.38 -14.43% <-Total Growth 10 EPS Basic
EPS Diluted* $3.26 $3.77 $3.89 $2.81 $2.42 -$0.59 $0.54 $1.53 $1.78 $1.93 $1.58 $2.42 $3.26 $3.78 $3.75 $3.22 -16.20% <-Total Growth 10 EPS Diluted
Increase 59.80% 15.64% 3.18% -27.76% -13.88% -124.38% 191.53% 183.33% 16.34% 8.43% -18.13% 53.16% 34.71% 15.95% -0.79% -14.13% 9 1 10 Years of Data, EPS P or N
Earnings Yield 8.8% 9.8% 9.5% 7.7% 7.9% -3.5% 2.3% 6.2% 10.7% 13.0% 9.2% 10.0% 16.5% 13.0% 12.9% 11.1% -1.75% <-IRR #YR-> 10 Earnings per Share -16.20%
5 year Running Average $3.70 $3.58 $3.50 $3.15 $3.23 $2.46 $1.81 $1.34 $1.14 $1.04 $1.47 $1.85 $2.19 $2.59 $2.96 $3.29 16.33% <-IRR #YR-> 5 Earnings per Share 113.07%
10 year Running Average $2.12 $2.44 $2.99 $3.21 $3.34 $3.08 $2.70 $2.42 $2.15 $2.13 $1.97 $1.83 $1.77 $1.87 $2.00 $2.38 -4.56% <-IRR #YR-> 10 5 yr Running Average -37.28%
* Diluted ESP per share  E/P 10 Yrs 8.55% 5Yrs 10.74% 10.33% <-IRR #YR-> 5 5 yr Running Average 63.49%
-$3.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.26
-$1.53 $0.00 $0.00 $0.00 $0.00 $3.26
-$3.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.19
-$1.34 $0.00 $0.00 $0.00 $0.00 $2.19
Dividend* $1.00 Estimates Dividend*
Increase 0.00% Estimates Increase
Payout Ratio EPS 26.46% Estimates Payout Ratio EPS
Special Dividends $1.00 $0.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Dividend* $1.80 $2.09 $3.03 $2.75 $2.40 $1.18 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.24 $1.32 $1.32 -67.00% <-Total Growth 10 Dividends
Increase -32.84% 16.11% 44.98% -9.24% -12.73% -50.70% -15.49% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 24.00% 6.45% 0.00% 6 9 36 Years of data, Count P, N
Average Increases 5 Year Running 21.63% -3.18% -0.14% -3.12% 1.26% -2.32% -8.64% -17.63% -15.78% -13.24% -3.10% 0.00% 0.00% 4.80% 6.09% 6.09% -3.11% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $3.61 $3.55 $3.15 $2.79 $2.73 $2.41 $2.07 $1.67 $1.32 $1.04 $1.00 $1.00 $1.00 $1.05 $1.11 $1.18 -68.29% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 5.97% 5.77% 6.62% 7.21% 6.97% 4.99% 5.12% 4.50% 4.59% 6.04% 8.38% 4.23% 4.77% 5.11% 5.05% <-Median-> 10 Yield H/L Price
Yield on High  Price 4.70% 4.75% 5.76% 5.96% 6.11% 3.85% 3.89% 3.89% 3.58% 5.08% 5.34% 3.40% 4.09% 4.25% 3.99% <-Median-> 10 Yield on High  Price
Yield on Low Price 8.19% 7.35% 7.79% 9.14% 8.11% 7.09% 7.46% 5.34% 6.41% 7.43% 19.46% 5.59% 5.72% 6.40% 7.26% <-Median-> 10 Yield on Low Price
Yield on Close Price 4.89% 5.42% 7.44% 7.54% 7.80% 7.05% 4.34% 4.05% 6.03% 6.76% 5.85% 4.12% 5.07% 4.27% 4.55% 4.55% 5.94% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 85.89% 71.35% 77.89% 97.86% 99.17% -200.56% 185.19% 65.36% 56.18% 51.81% 63.29% 41.32% 30.67% 32.80% 35.20% 40.99% 59.74% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 97.51% 99.05% 90.17% 88.46% 84.64% 97.99% 114.26% 124.19% 115.90% 99.87% 67.93% 54.11% 45.58% 40.40% 37.59% 35.79% 93.23% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 52.07% 52.04% -129.67% 191.10% 76.11% 247.02% 34.07% 280.37% -681.57% -206.97% 16.86% 11.26% 31.06% -43.77% #VALUE! #DIV/0! 32.57% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 74.13% 67.93% 88.04% 88.22% 106.78% 152.51% 182.80% 99.65% 97.14% 165.05% 58.19% 34.39% 28.73% 35.61% #VALUE! #DIV/0! 98.40% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 70.52% 42.12% 45.98% 48.10% 43.92% 31.82% 36.43% 24.09% 22.03% 16.39% 18.08% 15.27% 13.15% 24.25% #VALUE! #DIV/0! 23.06% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 96.31% 75.58% 63.25% 54.97% 48.60% 43.24% 42.76% 38.23% 31.93% 24.39% 21.68% 18.61% 16.49% 16.96% #VALUE! #DIV/0! 35.08% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 5.05% 5.94% 5 Yr Med 5 Yr Cl 4.77% 5.85% 5 Yr Med Payout 51.81% 11.26% 16.39% 0.00% <-IRR #YR-> 5 Dividends 0.00%
* Dividends per share  10 Yr Med and Cur. -10.03% -23.47% 5 Yr Med and Cur. -4.67% -22.29% Last Div Inc ---> $0.25 $0.33 32.0% -10.49% <-IRR #YR-> 10 Dividends -67.00%
Dividends Growth 15   -8.64% <-IRR #YR-> 15 Dividends -74.23%
Dividends Growth 20 0.00% <-IRR #YR-> 20 Dividends #DIV/0!
Dividends Growth 25 0.00% <-IRR #YR-> 25 Dividends #DIV/0!
Dividends Growth 30 0.00% <-IRR #YR-> 30 Dividends #DIV/0!
Dividends Growth 35 1.67% <-IRR #YR-> 35 Dividends
Dividends Growth 40 1.62% <-IRR #YR-> 36 Dividends
Dividends Growth 5 -$1.00 $0.00 $0.00 $0.00 $0.00 $1.00 Dividends Growth 5
Dividends Growth 10 -$3.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.00 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.00 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.00 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.00 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.00 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.00 Dividends Growth 35
Dividends Growth 40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.00 Dividends Growth 40
Historical Dividends Historical High Div 16.26% Low Div 0.00% 10 Yr High 18.42% 10 Yr Low 3.42% Med Div 4.50% Close Div 4.23% Historical Dividends
High/Ave/Median Values Curr diff Exp. -72.04% #DIV/0! #DIV/0! Exp. -75.31% 32.95% Cheap 1.04% Cheap 7.59% High/Ave/Median 
Historical Dividends Historical High Div 16.36% Low Div 3.46% 10 Yr High 18.42% 10 Yr Low 3.46% Med Div 5.44% Close Div 5.94% Since 2011 Historical Dividends
High/Ave/Median Values Curr diff Exp. -72.21%     31.42% Exp. -75.31% 31.42% Exp. -16.42% Exp. -23.47% Chge IT High/Ave/Median 
Future Dividend Yield Div Yield 4.55% earning in 5 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Yield Div Yield 4.55% earning in 10 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Yield Div Yield 4.55% earning in 15 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Paid Div Paid $1.32 earning in 5 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Paid
Future Dividend Paid Div Paid $1.32 earning in 10 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Paid
Future Dividend Paid Div Paid $1.32 earning in 15 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Paid
Dividend Covering Cost Total Div $6.60 over 5 Years at IRR of 0.00% Div Cov. 22.74% Dividend Covering Cost
Dividend Covering Cost Total Div $11.88 over 10 Years at IRR of 0.00% Div Cov. 40.92% Dividend Covering Cost
Dividend Covering Cost Total Div $17.16 over 15 Years at IRR of 0.00% Div Cov. 59.11% Dividend Covering Cost
Yield if held 5 years 8.05% 5.85% 9.72% 11.10% 14.45% 3.93% 2.76% 2.19% 2.62% 2.90% 4.22% 5.12% 4.50% 5.70% 7.97% 11.06% 4.07% <-Median-> 10 Paid Median Price
Yield if held 10 years 40.45% 42.87% 55.04% 47.83% 21.34% 5.29% 2.80% 3.21% 4.04% 6.02% 3.32% 2.76% 2.19% 3.25% 3.83% 5.57% 3.68% <-Median-> 10 Paid Median Price
Yield if held 15 years 18.87% 16.31% 17.96% 18.87% 35.27% 26.59% 20.51% 18.17% 17.39% 8.89% 4.47% 2.80% 3.21% 5.00% 7.95% 4.38% 17.78% <-Median-> 10 Paid Median Price
Yield if held 20 years 20.28% 28.34% 45.74% 36.07% 27.23% 12.40% 7.80% 5.93% 6.86% 14.70% 22.47% 20.51% 18.17% 21.57% 11.74% 5.91% 16.43% <-Median-> 10 Paid Median Price
Yield if held 25 years 12.03% 22.87% 22.33% 18.46% 13.33% 13.56% 15.09% 13.11% 11.34% 10.48% 7.80% 5.93% 8.51% 19.40% 29.66% 13.22% <-Median-> 10 Paid Median Price
Yield if held 30 years 5.76% 7.55% 8.12% 7.69% 11.27% 13.56% 15.09% 16.26% 14.97% 13.84% 8.12% <-Median-> 7 Paid Median Price
Yield if held 35 years 5.76% 7.55% 10.07% 10.15% 14.87% 6.65% <-Median-> 2 Paid Median Price
Cost covered if held 5 years 80.72% 49.66% 50.59% 56.30% 82.30% 39.99% 28.62% 18.21% 17.27% 15.05% 21.10% 25.58% 22.50% 24.08% 33.56% 49.27% 24.04% <-Median-> 10 Paid Median Price Item
Cost covered if held 10 years 451.57% 467.38% 468.94% 496.78% 273.94% 134.65% 78.67% 77.32% 82.86% 113.51% 56.58% 42.42% 29.14% 31.01% 31.20% 45.91% 80.76% <-Median-> 10 Paid Median Price EPS
Cost covered if held 15 years 210.64% 177.80% 152.98% 195.99% 455.03% 722.43% 679.96% 620.31% 611.27% 320.04% 157.02% 92.66% 93.35% 104.01% 146.98% 76.09% 387.53% <-Median-> 10 Paid Median Price AEPS
Cost covered if held 20 years 229.58% 308.95% 389.66% 374.62% 351.28% 336.98% 258.67% 202.36% 241.15% 531.20% 834.79% 782.53% 711.14% 702.40% 369.48% 183.33% 362.95% <-Median-> 10 Paid Median Price CFPS
Cost covered if held 25 years 145.24% 209.09% 242.75% 244.11% 365.39% 449.47% 515.44% 460.96% 410.08% 389.39% 297.68% 231.99% 277.11% 612.91% 966.93% 377.39% <-Median-> 10 Paid Median Price FCF 
Cost covered if held 30 years 204.88% 271.99% 296.21% 283.99% 421.73% 517.26% 590.92% 529.68% 473.15% 451.03% 296.21% <-Median-> 7 Paid Median Price
Cost covered if held 35 years 233.66% 309.72% 338.76% 326.76% 487.98% 271.69% <-Median-> 2 Paid Median Price
Earnings less Dividends $3.05 $3.36 $3.79 $3.42 $4.08 $0.85 -$1.29 -$1.62 -$0.90 $0.01 $2.36 $4.24 $5.97 $7.73 Dollar Test
Change in MV per Share $5.01 $3.83 $8.39 $15.04 $8.74 -$18.52 -$15.26 -$15.76 -$19.51 -$15.80 -$1.08 $0.96 -$4.67 $14.09 Dollar Test
Ratio 1.64 1.14 2.21 4.40 2.14 -21.87 11.80 9.71 21.60 -2357.68 -0.46 0.23 -0.78 1.82 Dollar Test
Yr  Item Tot. Growth
Revenue Growth  $1,319.3 $1,481.6 $1,553.0 $1,422.6 $1,637.3 $1,962.8 $9,376.7 48.78% <-Total Growth 5 Revenue Growth  48.78%
AEPS Growth $1.53 $1.98 $2.05 $1.71 $2.34 $3.15 $12.76 105.88% <-Total Growth 5 AEPS Growth 105.88%
Net Income Growth $30.9 $35.9 $39.5 $31.7 $53.2 $72.4 $263.6 134.34% <-Total Growth 5 Net Income Growth 134.34%
Cash Flow Growth $7.1 -$2.9 -$9.7 $118.8 $190.1 $69.1 $372.6 867.83% <-Total Growth 5 Cash Flow Growth 867.83%
Dividend Growth $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $6.00 0.00% <-Total Growth 5 Dividend Growth 0.00%
Stock Price Growth $24.67 $16.58 $14.80 $17.09 $24.27 $19.73 -20.02% <-Total Growth 5 Stock Price Growth -20.02%
Revenue Growth  $1,466.0 $1,428.5 $1,451.3 $1,273.3 $1,221.9 $1,319.3 $1,481.6 $1,553.0 $1,422.6 $1,637.3 $1,962.8 $16,217.7 33.89% <-Total Growth 10 Revenue Growth  33.89%
AEPS Growth $3.89 $2.55 $2.54 $1.47 $0.54 $1.53 $1.98 $2.05 $1.71 $2.34 $3.15 $23.75 -19.04% <-Total Growth 10 AEPS Growth -19.04%
Net Income Growth $65.9 $47.9 $41.2 -$11.0 $11.0 $30.9 $35.9 $39.5 $31.7 $53.2 $72.4 $418.6 9.81% <-Total Growth 10 Net Income Growth 9.81%
Cash Flow Growth -$39.1 $24.1 $52.9 $9.6 $58.2 $7.1 -$2.9 -$9.7 $118.8 $190.1 $69.1 $478.3 276.77% <-Total Growth 10 Cash Flow Growth 276.77%
Dividend Growth $3.03 $2.75 $2.40 $1.18 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $16.4 -67.00% <-Total Growth 10 Dividend Growth -67.00%
Stock Price Growth $40.74 $36.48 $30.77 $16.79 $23.06 $24.67 $16.58 $14.80 $17.09 $24.27 $19.73 -51.57% <-Total Growth 10 Stock Price Growth -51.57%
Dividends on Shares $68.75 $60.00 $29.58 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $31.00 $33.00 $33.00 $333.33 No of Years 10 Total Divs 12/31/12
Paid  $1,018.50 $912.00 $769.25 $419.75 $576.50 $616.75 $414.50 $370.00 $427.25 $606.75 $493.25 $725.75 $725.75 $725.75 $493.25 No of Years 10 Worth $40.74
Total $826.58
Graham No. AEPS $29.75 $34.09 $35.57 $29.09 $29.09 $21.85 $13.02 $22.08 $25.75 $27.02 $25.01 $30.97 $38.53 $43.42 $43.24 $40.07 8.33% <-Total Growth 10 Graham Price AEPS
Price/GP Ratio Med 1.01 1.06 1.29 1.31 1.18 1.08 1.50 1.01 0.85 0.61 0.48 0.76 0.54 0.56 0.93 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.29 1.29 1.48 1.59 1.35 1.41 1.97 1.16 1.08 0.73 0.75 0.95 0.63 0.67 1.12 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.74 0.83 1.09 1.03 1.02 0.76 1.03 0.85 0.61 0.50 0.21 0.58 0.45 0.45 0.68 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.24 1.13 1.15 1.25 1.06 0.77 1.77 1.12 0.64 0.55 0.68 0.78 0.51 0.67 0.67 0.72 0.78 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 23.82% 13.13% 14.54% 25.41% 5.76% -23.16% 77.05% 11.72% -35.61% -45.23% -31.66% -21.62% -48.79% -33.14% -32.87% -27.56% -22.39% <-Median-> 10 Graham Price
Graham No. EPS $29.75 $34.07 $35.57 $30.55 $28.40 $13.24 $13.02 $22.08 $24.41 $26.22 $24.04 $31.49 $39.20 $43.42 $43.24 $40.07 10.21% <-Total Growth 10 Graham Price EPS
Price/GP Ratio Med 1.01 1.06 1.29 1.25 1.21 1.79 1.50 1.01 0.89 0.63 0.50 0.75 0.53 0.56 0.95 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.29 1.29 1.48 1.51 1.38 2.32 1.97 1.16 1.14 0.75 0.78 0.93 0.62 0.67 1.15 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.74 0.83 1.09 0.99 1.04 1.26 1.03 0.85 0.64 0.51 0.21 0.57 0.45 0.45 0.74 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.24 1.13 1.15 1.19 1.08 1.27 1.77 1.12 0.68 0.56 0.71 0.77 0.50 0.67 0.67 0.72 0.93 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 23.82% 13.17% 14.55% 19.40% 8.35% 26.78% 77.05% 11.72% -32.08% -43.55% -28.91% -22.93% -49.67% -33.14% -32.87% -27.56% -7.29% <-Median-> 10 Graham Price
Price Close $36.84 $38.56 $40.74 $36.48 $30.77 $16.79 $23.06 $24.67 $16.58 $14.80 $17.09 $24.27 $19.73 $29.03 $29.03 $29.03 -51.57% <-Total Growth 10 Stock Price
Increase 68.76% 4.67% 5.65% -10.46% -15.65% -45.43% 37.34% 6.98% -32.79% -10.74% 15.47% 42.01% -18.71% 47.14% 0.00% 0.00% 12.35 <-Median-> 10 CAPE (10 Yr P/E)
P/E 11.30 10.23 10.47 12.98 12.71 -28.46 42.70 16.12 9.31 7.67 10.82 10.03 6.05 7.68 7.74 9.02 -4.37% <-IRR #YR-> 5 Stock Price -20.02%
Trailing P/E 18.06 11.83 10.81 9.38 10.95 6.94 -39.08 45.69 10.84 8.31 8.85 15.36 8.15 8.90 7.68 7.74 -6.99% <-IRR #YR-> 10 Stock Price -51.57%
CAPE (10 Yr P/E) 9.79 9.89 9.29 9.54 9.68 10.05 11.05 12.02 13.35 13.09 13.20 13.39 12.68 11.62 10.76 9.55 0.05% <-IRR #YR-> 5 Price & Dividend 296.76%
Median 10, 5 Yrs D.  per yr 4.39% 4.42% % Tot Ret 0.00% 8365.85% T P/E 9.12 8.85 P/E:  10.42 9.31 -2.60% <-IRR #YR-> 10 Price & Dividend -37.96%
Price 15 D.  per yr 8.06% % Tot Ret 165.31% CAPE Diff -37.82% -3.18% <-IRR #YR-> 15 Stock Price -38.46%
Price  20 D.  per yr 31.84% % Tot Ret 79.04% 8.44% <-IRR #YR-> 20 Stock Price 405.90%
Price  25 D.  per yr 7.13% % Tot Ret 95.09% 0.37% <-IRR #YR-> 25 Stock Price 9.61%
Price  30 D.  per yr 7.41% % Tot Ret 66.29% 3.77% <-IRR #YR-> 30 Stock Price 203.54%
Price  35 D.  per yr 5.71% % Tot Ret 74.43% 1.96% <-IRR #YR-> 35 Stock Price
Price  40 D.  per yr 4.93% % Tot Ret 85.15% 0.86% <-IRR #YR-> 36 Stock Price
Price & Dividend 15 4.88% <-IRR #YR-> 15 Price & Dividend 52.32%
Price & Dividend 20 40.28% <-IRR #YR-> 20 Price & Dividend 1409.70%
Price & Dividend 25 7.50% <-IRR #YR-> 25 Price & Dividend 227.10%
Price & Dividend 30 11.18% <-IRR #YR-> 30 Price & Dividend 805.82%
Price & Dividend 35 7.67% <-IRR #YR-> 35 Price & Dividend
Price & Dividend 40 5.79% <-IRR #YR-> 36 Price & Dividend
Price  5 -$24.67 $0.00 $0.00 $0.00 $0.00 $19.73 Price  5
Price 10 -$40.74 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.73 Price 10
Price & Dividend 5 -$24.67 $1.00 $1.00 $1.00 $1.00 $20.73 Price & Dividend 5
Price & Dividend 10 -$40.74 $2.75 $2.40 $1.18 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $20.73 Price & Dividend 10
Price 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.73 Price 15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.73 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.73 Price  25
Price  30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.73 Price  30
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.73 Price  35
Price  40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.73 Price  40
Price & Dividend 15 $2.80 $2.69 $3.03 $2.75 $2.40 $1.18 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $20.73 Price & Dividend 15
Price & Dividend 20 $2.80 $2.69 $3.03 $2.75 $2.40 $1.18 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $20.73 Price & Dividend 20
Price & Dividend 25 $2.80 $2.69 $3.03 $2.75 $2.40 $1.18 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $20.73 Price & Dividend 25
Price & Dividend 30 $2.80 $2.69 $3.03 $2.75 $2.40 $1.18 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $20.73 Price & Dividend 30
Price & Dividend 35 $2.80 $2.69 $3.03 $2.75 $2.40 $1.18 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $20.73 Price & Dividend 35
Price & Dividend 40 $2.80 $2.69 $3.03 $2.75 $2.40 $1.18 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $20.73 Price & Dividend 40
Price H/L Median $30.14 $36.22 $45.76 $38.13 $34.43 $23.70 $19.55 $22.22 $21.77 $16.57 $11.94 $23.65 $20.97 $24.29 -54.18% <-Total Growth 10 Stock Price
Increase 81.46% 20.16% 26.34% -16.68% -9.69% -31.16% -17.51% 13.66% -2.05% -23.89% -27.95% 98.11% -11.33% 15.84% -7.51% <-IRR #YR-> 10 Stock Price -54.18%
P/E 9.25 9.61 11.76 13.57 14.23 -40.17 36.20 14.52 12.23 8.58 7.55 9.77 6.43 6.42 -1.16% <-IRR #YR-> 5 Stock Price -5.65%
Trailing P/E 14.77 11.11 12.14 9.80 12.25 9.79 -33.14 41.15 14.23 9.31 6.18 14.97 8.66 7.45 -3.52% <-IRR #YR-> 10 Price & Dividend 16.85%
P/E on Run. 5 yr Ave 8.15 10.11 13.08 12.09 10.66 9.63 10.78 16.56 19.16 15.96 8.11 12.79 9.56 9.36 3.45% <-IRR #YR-> 5 Price & Dividend -25.04%
P/E on Run. 10 yr Ave 14.22 14.84 15.28 11.86 10.30 7.69 7.25 9.18 10.15 7.76 6.07 12.91 11.86 13.02 10.50 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 3.99% 4.60% % Tot Ret -113.44% 133.55% T P/E 9.80 9.31 P/E:  11.00 8.58 Count 37 Years of data
-$45.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.97
-$22.22 $0.00 $0.00 $0.00 $0.00 $20.97
-$45.76 $2.75 $2.40 $1.18 $1.00 $1.00 $1.00 $1.00 $1.00 $1.00 $21.97
-$22.22 $1.00 $1.00 $1.00 $1.00 $21.97
High Months Dec May May Feb Mar Jan Dec Dec Aug Feb Dec Nov Jun Sep High Months
Price High $38.29 $44.00 $52.61 $46.15 $39.28 $30.72 $25.70 $25.70 $27.93 $19.68 $18.73 $29.40 $24.45 $29.19 -53.53% <-Total Growth 10 Stock Price
Increase 72.32% 14.91% 19.57% -12.28% -14.89% -21.79% -16.34% 0.00% 8.68% -29.54% -4.83% 56.97% -16.84% 19.39% -7.38% <-IRR #YR-> 10 Stock Price -53.53%
P/E 11.75 11.67 13.52 16.42 16.23 -52.07 47.59 16.80 15.69 10.20 11.85 12.15 7.50 7.72 -0.99% <-IRR #YR-> 5 Stock Price -4.86%
Trailing P/E 18.77 13.50 13.95 11.86 13.98 12.69 -43.56 47.59 18.25 11.06 9.70 18.61 10.10 8.95 13.52 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 12.28 11.06 P/E:  13.92 11.85 35.90 P/E Ratio Historical High
-$52.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $24.45
-$25.70 $0.00 $0.00 $0.00 $0.00 $24.45
Low Months Jan Oct Nov Jun Dec Dec Aug Sep Dec Aug Mar Jan Oct Jan Low Months
Price Low $21.99 $28.43 $38.90 $30.10 $29.58 $16.68 $13.40 $18.74 $15.60 $13.45 $5.14 $17.89 $17.48 $19.38 -55.06% <-Total Growth 10 Stock Price
Increase 99.91% 29.29% 36.83% -22.62% -1.73% -43.61% -19.66% 39.85% -16.76% -13.78% -61.78% 248.05% -2.29% 10.87% -7.69% <-IRR #YR-> 10 Stock Price -55.06%
P/E 6.75 7.54 10.00 10.71 12.22 -28.27 24.81 12.25 8.76 6.97 3.25 7.39 5.36 5.13 -1.38% <-IRR #YR-> 5 Stock Price -6.72%
Trailing P/E 10.78 8.72 10.32 7.74 10.53 6.89 -22.71 34.70 10.20 7.56 2.66 11.32 7.22 5.94 7.73 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 7.65 7.56 P/E:  8.08 6.97 5.35 P/E Ratio Historical Low
-$38.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.48
-$69.65 <-12 mths -216.26%
Free Cash Flow MS $81.00 $55.10 $45.58 $19.63 $47.07 $3.09 $54.05 $2.48 -$13.68 -$20.96 $108.12 $182.81 $59.12 -$37.1 $56.6 $60.3 29.71% <-Total Growth 10 Free Cash Flow
Change -31.98% -17.28% -56.93% 139.79% -93.44% 1649.19% -95.41% -651.61% -53.22% 615.84% 69.08% -67.66% -162.75% 252.56% 6.54% 88.56% <-IRR #YR-> 5 Free Cash Flow MS 2283.87%
FCF/CF from Op Ratio 0.91 0.64 -1.17 0.81 0.89 0.32 0.93 0.35 4.67 2.17 0.91 0.96 0.86 0.61 #VALUE! #DIV/0! 2.64% <-IRR #YR-> 10 Free Cash Flow MS 29.71%
Dividends paid $34.76 $50.60 $46.03 $40.25 $21.46 $19.91 $19.66 $19.63 $19.99 $20.03 $20.03 $21.41 $26.62 $28.34 $28.34 -57.68% <-Total Growth 10 Dividends paid
Percentage paid 694.34% 36.84% 792.90% -143.52% -95.38% 18.52% 10.96% 36.21% -71.76% 50.07% 47.00% 27.37% <-Median-> 8 Percentage paid
5 Year Coverage 402.94% 76.32% 38.39% 32.05% 37.02% 31.51% 38.77% 5 Year Coverage
Dividend Coverage Ratio 0.14 2.71 0.13 -0.70 -1.05 5.40 9.13 2.76 -1.39 2.00 2.13 1.43 <-Median-> 8 Dividend Coverage Ratio
5 Year of Coverage 0.25 1.31 2.60 3.12 2.70 3.17 2.58 5 Year of Coverage
Free Cash Flow WSJ and Mrk Scr $4.93 $54.30 $3.75 -$8.46 -$15.61 $112.26 $184.21 $59.91 -$37.1 $56.6 $60.3 1114.93% <-Total Growth 7 Free Cash Flow
Change 1001.10% -93.09% -325.35% -84.65% 819.06% 64.09% -67.48% -161.93% 252.56% 6.54% 74.04% <-IRR #YR-> 5 Free Cash Flow MS 1496.70%
FCF/CF from Op Ratio 0.97 0.87 0.61 #VALUE! #DIV/0! 42.87% <-IRR #YR-> 7 Free Cash Flow MS
Dividends paid $21.46 $19.91 $19.66 $19.63 $19.99 $20.03 $20.03 $21.41 $26.62 $28.34 $28.34 -0.21% <-Total Growth 7 Dividends paid
Percentage paid 435.10% 36.67% 524.09% -232.22% -128.06% 17.84% 10.87% 35.74% -71.76% 50.07% 47.00% 26.79% <-Median-> 8 Percentage paid
5 Year Coverage 258.68% 67.85% 35.97% 30.42% 35.59% 30.98% 38.51% 5 Year Coverage
Dividend Coverage Ratio 0.23 2.73 0.19 -0.43 -0.78 5.61 9.20 2.80 -1.39 2.00 2.13 1.48 <-Median-> 8 Dividend Coverage Ratio
5 Year of Coverage 1.47 2.78 3.29 2.81 3.23 2.60 5 Year of Coverage
Market Cap per Share Diluted $36.30 $37.89 $40.22 $35.93 $30.30 $17.79 $22.63 $24.45 $16.42 $14.51 $16.71 $23.59 $19.79 $30.51 $30.51 $30.51 -50.80% <-Total Growth 10 Market Cap
Market Cap $613 $641 $682 $611 $516 $336 $457 $494 $331 $296 $342 $520 $424 $623 $623 $623 -37.87% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 16.875 16.924 16.954 16.997 17.037 18.863 20.204 20.205 20.148 20.416 20.487 22.027 21.409 20.427 20.427 20.427 26.28% <-Total Growth 10 Diluted
Change 0.41% 0.29% 0.18% 0.26% 0.23% 10.72% 7.11% 0.00% -0.28% 1.33% 0.35% 7.52% -2.80% -4.59% 0.00% 0.00% 0.30% <-Median-> 10 Change
Difference Diluted/Basic -1.5% -1.7% -1.5% -1.5% -1.6% -1.6% -1.5% -3.0% -2.3% -2.0% -2.2% -3.2% 0.6% 4.0% -100.0% -100.0% -1.83% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 16.614 16.629 16.700 16.737 16.773 18.560 19.898 19.606 19.686 19.999 20.029 21.328 21.531 21.246 28.93% <-Total Growth 10 Average
Change 0.10% 0.09% 0.42% 0.22% 0.21% 10.65% 7.21% -1.47% 0.41% 1.59% 0.15% 6.48% 0.95% -1.33% 0.68% <-Median-> 10 Change
Difference Basic/Outstanding 0.1% 0.0% 0.2% 0.0% 0.0% 7.7% -0.4% 2.1% 1.4% 0.1% 0.0% 0.4% -0.3% 1.1% 0.05% <-Median-> 10 Difference Basic/Outstanding
-$60.82 <-12 mths -187.98%
# of Shares in Millions 16.629 16.629 16.736 16.744 16.779 19.986 19.826 20.027 19.957 20.012 20.034 21.409 21.471 21.471 21.471 21.471 2.52% <-IRR #YR-> 10 Shares 28.29%
Change 0.16% 0.00% 0.64% 0.04% 0.21% 19.12% -0.80% 1.01% -0.35% 0.28% 0.11% 6.87% 0.29% 0.00% 0.00% 0.00% 1.40% <-IRR #YR-> 5 Shares 7.21%
CF fr Op $M $89.4 $86.0 -$39.1 $24.1 $52.9 $9.6 $58.2 $7.1 -$2.9 -$9.7 $118.8 $190.1 $69.1 -$60.8 <-12 mths 276.77% <-Total Growth 10 Cash Flow
Increase -12.65% -3.88% -145.50% 161.61% 119.59% -81.90% 507.72% -87.72% -140.99% -230.23% 1328.74% 60.05% -63.64% -187.98% <-12 mths SO
5 year Running Average $80.8 $86.7 $59.5 $52.5 $42.7 $26.7 $21.1 $30.4 $25.0 $12.5 $34.3 $60.7 $73.1 $61.5 <-12 mths 22.93% <-Total Growth 10 CF 5 Yr Running
CFPS $5.38 $5.17 -$2.34 $1.44 $3.15 $0.48 $2.93 $0.36 -$0.15 -$0.48 $5.93 $8.88 $3.22 -$2.83 <-12 mths 237.79% <-Total Growth 10 Cash Flow per Share
Increase -12.78% -3.88% -145.21% 161.58% 119.13% -84.81% 512.64% -87.85% -141.14% -229.32% 1327.39% 49.76% -63.75% -187.98% <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow 276.77%
5 year Running Average $4.87 $5.22 $3.58 $3.16 $2.56 $1.58 $1.13 $1.67 $1.36 $0.63 $1.72 $2.91 $3.48 $2.94 <-12 mths 57.46% <-IRR #YR-> 5 Cash Flow 867.83%
P/CF on Med Price 5.61 7.01 -19.58 26.49 10.92 49.48 6.66 62.30 -148.34 -34.28 2.01 2.66 6.51 -8.57 <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow per Share 237.79%
P/CF on Closing Price 6.85 7.46 -17.43 25.35 9.76 35.05 7.86 69.17 -113.01 -30.63 2.88 2.73 6.13 -10.25 <-12 mths 55.28% <-IRR #YR-> 5 Cash Flow per Share 802.73%
-255.59% Diff M/C -0.29% <-IRR #YR-> 10 CFPS 5 yr Running -2.85%
$109.79 <-12 mths 16.58%
Excl.Working Capital CF -$23.4 $20.3 $149.4 $71.6 $38.8 $64.8 -$3.8 $76.0 $93.5 $131.7 -$8.0 -$49.9 $94.2 $0.0 <-12 mths 15.78% <-IRR #YR-> 5 CFPS 5 yr Running 108.09%
CF fr Op $M WC $66.0 $106.2 $110.3 $95.7 $91.7 $74.3 $54.4 $83.1 $90.6 $122.1 $110.8 $140.2 $163.3 $109.8 <-12 mths 48.08% <-Total Growth 10 Cash Flow less WC
Increase 46.53% 60.85% 3.84% -13.19% -4.23% -18.92% -26.79% 52.76% 8.97% 34.76% -9.25% 26.57% 16.47% -32.77% <-12 mths 4.00% <-IRR #YR-> 10 Cash Flow less WC 48.08%
5 year Running Average $62.2 $78.0 $83.0 $84.7 $94.0 $95.6 $85.3 $79.9 $78.8 $84.9 $92.2 $109.4 $125.4 $129.2 <-12 mths 14.46% <-IRR #YR-> 5 Cash Flow less WC 96.45%
CFPS Excl. WC $3.97 $6.39 $6.59 $5.72 $5.46 $3.72 $2.74 $4.15 $4.54 $6.10 $5.53 $6.55 $7.61 $5.11 <-12 mths 4.21% <-IRR #YR-> 10 CF less WC 5 Yr Run 51.06%
Increase 46.30% 60.85% 3.18% -13.23% -4.43% -31.94% -26.20% 51.23% 9.36% 34.39% -9.35% 18.44% 16.13% -32.77% <-12 mths 9.44% <-IRR #YR-> 5 CF less WC 5 Yr Run 57.02%
5 year Running Average $3.75 $4.69 $4.99 $5.08 $5.63 $5.58 $4.85 $4.36 $4.12 $4.25 $4.61 $5.37 $6.06 $6.18 <-12 mths 1.44% <-IRR #YR-> 10 CFPS - Less WC 15.42%
P/CF on Med Price 7.59 5.67 6.94 6.67 6.30 6.37 7.12 5.35 4.79 2.72 2.16 3.61 2.76 4.75 <-12 mths 12.88% <-IRR #YR-> 5 CFPS - Less WC 83.24%
P/CF on Closing Price 9.28 6.04 6.18 6.38 5.63 4.51 8.40 5.94 3.65 2.43 3.09 3.71 2.59 5.68 <-12 mths 1.98% <-IRR #YR-> 10 CFPS 5 yr Running 21.62%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 6.59 5 yr  2.01 P/CF Med 10 yr 5.07 5 yr  2.76 11.89% Diff M/C 6.83% <-IRR #YR-> 5 CFPS 5 yr Running 39.12%
$2.34 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.22 Cash Flow per Share
-$0.36 $0.00 $0.00 $0.00 $0.00 $3.22 Cash Flow per Share
-$3.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.48 CFPS 5 yr Running
-$1.67 $0.00 $0.00 $0.00 $0.00 $3.48 CFPS 5 yr Running
-$110.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $163.3 Cash Flow less WC
-$83.1 $0.0 $0.0 $0.0 $0.0 $163.3 Cash Flow less WC
-$83.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $125.4 CF less WC 5 Yr Run
-$79.9 $0.0 $0.0 $0.0 $0.0 $125.4 CF less WC 5 Yr Run
-$6.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.61 CFPS - Less WC
-$4.15 $0.00 $0.00 $0.00 $0.00 $7.61 CFPS - Less WC
-$4.99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.06 CFPS 5 yr Running
-$4.36 $0.00 $0.00 $0.00 $0.00 $6.06 CFPS 5 yr Running
Changes in non-cash operating working capital (note 24) -$20.3 -$114.3 $17.66 $7.45 -$19.75
Trade & other receivables -$26.46 -$13.07 $12.555 -$32.093 $31.900 $8.502 -$79.968
Contracts in Progress -$2.25 $2.97 -$2.968 $6.989 $2.786 -$6.021 -$20.915
Inventories $29.51 -$36.60 -$33.220 -$36.270 $76.718 -$15.616 -$72.875
Deposits on Inventory $2.01 $12.53 -$6.571 -$24.068 -$6.684 $37.133 -$1.473
Prepaid expenses $1.57 $1.06 -$1.962 $1.080 $0.808 -$2.005 -$3.218
Accts Payable & Accured Lib. $25.94 -$0.76 $3.266 $34.877 -$58.111 $50.349 $115.897
Contract Liab. -$4.630 -$1.061 -$0.282 $12.261 -$0.034
Provisions $0.60 $0.20 -$1.117 -$2.39
   rev. Provisions Item 24 $0.3 $0.52 $1.25 $0.51
Rental equipment additions (note 8) -$25.1 -$20.01 -$23.10 -$22.95 -$13.54 -$19.31 -$43.638 -$37.531 -$16.489 -$10.133 -$10.898
Rental equipment Disposals $5.909 $2.550
Other non-current liabilities -$3.8 -$2.61 $1.37 -$0.85 -$0.93 -$0.84 -$1.444 -$1.374 -$0.246 -$0.117 -$2.304
Cash pd on Settlement Total Ret. S -$1.479 -$1.396 -$0.613 $0.874
Finance costs paid debt -$4.1 -$6.87 -$12.31 -$11.43 -$10.30 -$14.78 -$8.422 -$13.051 -$11.207 -$10.618 -$9.165
Finance costs paid lease Liab.
Int. Collected on lease Rec $0.229 $0.352
Income taxes paid -$2.4 -$60.33 -$13.43 -$10.29 -$2.37 -$7.39 -$6.481 -$27.764 -$9.774 -$18.217 -$10.611
                     
Sum -$149.40 -$71.64 -$38.78 -$64.76 $3.77 -$75.99 -$93.515 -$131.745 $8.023 $49.926 -$94.177
Google --> TD 2017 -$148.89 -$71.64 -$38.81 -$64.76 $3.77 -$76 -$94 -$132 $8 $51 -$94
Difference -$0.51 $0.00 $0.03 $0.00 -$0.01 $0 $0 $0 $0 -$1 $0
TD -$72 -$39 -$65 $3 $10 $50
Difference $0 $0 $0 $1
OPM 5.94% 7.71% 7.52% 6.70% 6.32% 5.84% 4.45% 6.30% 6.11% 7.86% 7.79% 8.56% 8.32% 4.97% 10.60% <-Total Growth 10 OPM
Increase 28.25% 29.87% -2.46% -10.91% -5.74% -7.59% -23.71% 41.48% -2.96% 28.56% -0.93% 9.98% -2.85% -40.24% Should increase  or be stable.
Diff from Median -8.8% 18.5% 15.6% 3.0% -3.0% -10.3% -31.6% -3.2% -6.1% 20.8% 19.6% 31.6% 27.8% -23.6% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF excl. WC/Revenue) Ratio OPM 10 Yrs 6.51% 5 Yrs 7.86% should be  zero, it is a   check on calculations
$161.3 <-12 mths 10.78%
Adjusted EBITDA $165.9 $145.6
Change -12.24%
Margin 10.13% 7.42%
Long Term Debt $180.90 $151.58 $121.95 $143.67 $218.12 $225.57 $171.58 $153.44 $139.36 $251.98 -22.96% <-Total Growth 8 Debt Type
Change -16.21% -19.55% 17.81% 51.82% 3.42% -23.94% -10.57% -9.17% 80.81% -9.87% <-Median-> 8 Change Lg Term R
Debt/Market Cap Ratio 0.35 0.45 0.27 0.29 0.66 0.76 0.50 0.30 0.33 0.40 0.35 <-Median-> 9 % of Market C. Intang/GW
Assets/Current Liabilities Ratio 2.68 3.09 2.67 2.80 2.87 3.23 3.52 2.94 2.43 2.56 2.87 <-Median-> 9 Assets/Current Liabilities Liquidity
Debt to Cash Flow (Years) 3.42 15.83 2.10 20.11 0.00 0.00 1.44 0.81 2.02 0.00 2.02 <-Median-> 9 Debt to Cash Flow (Years) Liq. + CF
Debt Ratio
Intangibles $12.34 $15.52 $13.80 $12.17 $5.37 $4.81 $4.61 $26.02 $28.84 $34.61 $72.53 $67.38 334.18% <-Total Growth 10 Intangibles Leverage
Goodwill $72.15 $72.15 $72.15 $72.15 $36.40 $36.40 $36.40 $47.66 $50.74 $56.11 $98.85 $103.33 43.22% <-Total Growth 10 Goodwill D/E Ratio
Total $84.49 $87.67 $85.94 $84.31 $41.77 $41.21 $41.01 $73.69 $79.57 $90.73 $171.38 $170.71 $168.01 94.73% <-Total Growth 10 Total
Change 3.76% -1.97% -1.90% -50.46% -1.35% -0.49% 79.70% 7.99% 14.02% 88.89% -0.39% -1.58% -0.44% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.13 0.13 0.14 0.16 0.12 0.09 0.08 0.22 0.27 0.26 0.33 0.40 0.27 0.19 <-Median-> 10 % of Market C.
Current Assets $386.93 $429.45 $486.84 $487.93 $525.87 $522.15 $515.41 $545.46 $624.83 $727.51 $653.77 $681.36 $860.12 $1,042.87 76.67% <-Total Growth 10 Current Assets
Current Liabilities $304.20 $262.44 $256.75 $215.54 $267.72 $219.44 $249.50 $246.95 $290.13 $323.44 $278.87 $367.89 $514.08 $562.23 100.22% <-Total Growth 10 Current Liabilities
Liquidity 1.27 1.64 1.90 2.26 1.96 2.38 2.07 2.21 2.15 2.25 2.34 1.85 1.67 1.85 2.18 <-Median-> 10 Ratio
Liq. with CF aft div 1.41 1.79 1.58 2.16 2.01 2.32 2.22 2.16 2.02 2.12 2.70 2.31 1.77 1.77 2.12 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.37 1.61 1.50 2.12 1.97 2.27 2.14 2.14 1.69 2.11 2.54 1.97 1.72 1.77 1.97 <-Median-> 5 Ratio
Assets $515.34 $589.93 $671.86 $676.95 $718.24 $677.47 $664.95 $692.56 $831.25 $1,045.09 $981.39 $1,080.85 $1,249.88 $1,438.66 86.03% <-Total Growth 10 Assets
Liabilities $314.65 $362.34 $429.98 $429.76 $469.73 $388.96 $388.13 $408.87 $534.28 $728.28 $655.74 $690.93 $800.11 $962.78 86.08% <-Total Growth 10 Liabilities
Debt Ratio 1.64 1.63 1.56 1.58 1.53 1.74 1.71 1.69 1.56 1.44 1.50 1.56 1.56 1.49 1.56 <-Median-> 10 Ratio
Book Value $200.69 $227.59 $241.89 $247.19 $248.52 $288.50 $276.82 $283.69 $296.97 $316.82 $325.65 $389.91 $449.77 $475.88 $475.88 $475.88 85.94% <-Total Growth 10 Book Value
Book Value per share $12.07 $13.69 $14.45 $14.76 $14.81 $14.44 $13.96 $14.17 $14.88 $15.83 $16.26 $18.21 $20.95 $22.16 $22.16 $22.16 44.94% <-Total Growth 10 Book Value per Share
Change 0.01% 13.40% 5.60% 2.15% 0.32% -2.54% -3.28% 1.45% 5.05% 6.39% 2.68% 12.04% 15.02% 5.81% 0.00% 0.00% -4.84% P/B Ratio Current/Historical Median
P/B Ratio (Median) 2.50 2.65 3.17 2.58 2.32 1.64 1.40 1.57 1.46 1.05 0.73 1.30 1.00 1.10 1.38 P/B Ratio Historical Median
P/B Ratio (Close) 3.05 2.82 2.82 2.47 2.08 1.16 1.65 1.74 1.11 0.93 1.05 1.33 0.94 1.31 1.31 1.31 3.78% <-IRR #YR-> 10 Book Value 44.94%
Change 68.75% -7.70% 0.05% -12.34% -15.92% -44.01% 41.99% 5.45% -36.02% -16.10% 12.46% 26.75% -29.32% 39.06% 0.00% 0.00% 8.14% <-IRR #YR-> 5 Book Value 47.88%
Leverage (A/BK) 2.57 2.59 2.78 2.74 2.89 2.35 2.40 2.44 2.80 3.30 3.01 2.77 2.78 3.02 2.78 <-Median-> 10 A/BV
Debt/Equity Ratio 1.57 1.59 1.78 1.74 1.89 1.35 1.40 1.44 1.80 2.30 2.01 1.77 1.78 2.02 1.78 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.43 5 yr Med 1.05 -8.50% Diff M/C 2.60 Historical A/BV
-$14.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.95
-$14.17 $0.00 $0.00 $0.00 $0.00 $20.95
$80.87 <-12 mths 0.94%
Comprehensive Income $55.48 $62.89 $65.35 $49.40 $40.71 -$10.05 $9.48 $30.64 $34.62 $38.73 $27.41 $58.91 $80.11 22.59% <-Total Growth 10 Comprehensive Income
Increase 61.98% 13.36% 3.92% -24.41% -17.59% -124.67% 194.33% 223.32% 13.00% 11.89% -29.23% 114.89% 36.01% 13.00% <-Median-> 5 Comprehensive Income
5 Yr Running Average $61.49 $59.52 $58.33 $53.47 $54.76 $41.66 $30.98 $24.04 $21.08 $20.68 $28.17 $38.06 $47.96 2.06% <-IRR #YR-> 10 Comprehensive Income 22.59%
ROE 27.6% 27.6% 27.0% 20.0% 16.4% -3.5% 3.4% 10.8% 11.7% 12.2% 8.4% 15.1% 17.8% 21.20% <-IRR #YR-> 5 Comprehensive Income 161.51%
5Yr Median 35.8% 27.6% 27.6% 27.0% 27.0% 20.0% 16.4% 10.8% 10.8% 10.8% 10.8% 11.7% 12.2% -1.94% <-IRR #YR-> 10 5 Yr Running Average -17.78%
% Difference from NI 0.8% -1.4% -0.9% 3.2% -1.3% -8.8% -13.9% -0.9% -3.4% -2.0% -13.4% 10.6% 10.6% 14.82% <-IRR #YR-> 5 5 Yr Running Average 99.53%
Median Values Diff 5, 10 yr -1.6% -2.0% 12.2% <-Median-> 5 Return on Equity
-$65.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $80.1
-$30.6 $0.0 $0.0 $0.0 $0.0 $80.1
-$58.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $48.0
-$24.0 $0.0 $0.0 $0.0 $0.0 $48.0
Current Liability Coverage Ratio 0.22 0.40 0.43 0.44 0.34 0.34 0.22 0.34 0.31 0.38 0.40 0.38 0.32 0.20   CFO / Current Liabilities
5 year Median 0.28 0.40 0.40 0.40 0.40 0.40 0.34 0.34 0.34 0.34 0.34 0.38 0.38 0.38 0.38 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 12.81% 18.00% 16.42% 14.14% 12.77% 10.97% 8.18% 12.00% 10.90% 11.68% 11.29% 12.97% 13.07% 7.63% CFO / Total Assets
5 year Median 12.81% 16.54% 16.42% 14.14% 14.14% 14.14% 12.77% 12.00% 10.97% 10.97% 11.29% 11.68% 11.68% 11.68% 11.7% <-Median-> 5 Return on Assets 
Return on Assets ROA 10.68% 10.82% 9.81% 7.07% 5.74% -1.63% 1.65% 4.46% 4.31% 3.78% 3.23% 4.93% 5.79% 5.64% Net  Income/Assets Return on Assets
5Yr Median 14.34% 10.82% 10.68% 9.81% 9.81% 7.07% 5.74% 4.46% 4.31% 3.78% 3.78% 4.31% 4.31% 4.93% 4.4% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 27.42% 28.03% 27.26% 19.36% 16.59% -3.82% 3.97% 10.89% 12.07% 12.47% 9.72% 13.66% 16.10% 17.05% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 36.33% 28.03% 27.42% 27.26% 27.26% 19.36% 16.59% 10.89% 10.89% 10.89% 10.89% 12.07% 12.47% 13.66% 12.3% <-Median-> 10 Return on Equity
$81.11 <-12 mths 12.02%
Net Income $55.02 $63.80 $65.94 $47.87 $41.23 -$11.02 $11.00 $30.90 $35.85 $39.50 $31.65 $53.25 $72.41 $81.2 $80.5 $69.1 9.81% <-Total Growth 10 Net Income Calc
Increase 60.74% 15.97% 3.35% -27.41% -13.86% -126.71% -199.85% 180.93% 16.03% 10.19% -19.87% 68.22% 35.98% 12.09% -0.79% -14.13% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $62.0 $60.2 $59.0 $53.4 $54.8 $41.6 $31.0 $24.0 $21.6 $21.2 $29.8 $38.2 $46.5 $55.6 $63.8 $71.3 0.94% <-IRR #YR-> 10 Net Income 9.81%
Operating Cash Flow $89.42 $85.95 -$39.11 $24.09 $52.91 $9.57 $58.18 $7.14 -$2.93 -$9.67 $118.81 $190.15 $69.13 18.57% <-IRR #YR-> 5 Net Income 134.34%
Investment Cash Flow -$9.05 -$29.22 -$16.03 -$4.00 -$5.43 -$4.27 -$8.87 -$1.85 -$58.90 -$1.97 -$17.64 -$62.58 -$14.35 -2.34% <-IRR #YR-> 10 5 Yr Running Ave. -21.08%
Total Accruals -$25.35 $7.07 $121.07 $27.77 -$6.25 -$16.32 -$38.32 $25.60 $97.68 $51.14 -$69.51 -$74.31 $17.62 14.16% <-IRR #YR-> 5 5 Yr Running Ave. 93.92%
Total Assets $515.34 $589.93 $671.86 $676.95 $718.24 $677.47 $664.95 $692.56 $831.25 $1,045.09 $981.39 $1,080.85 $1,249.88 Balance Sheet Assets
Accruals Ratio -4.92% 1.20% 18.02% 4.10% -0.87% -2.41% -5.76% 3.70% 11.75% 4.89% -7.08% -6.88% 1.41% 1.41% <-Median-> 5 Ratio
EPS/CF Ratio 0.82 0.59 0.59 0.49 0.44 -0.16 0.20 0.37 0.39 0.32 0.29 0.37 0.43 0.37 <-Median-> 10 EPS/CF Ratio
-$65.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $72.4
-$30.9 $0.0 $0.0 $0.0 $0.0 $72.4
-$59.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $46.5
-$24.0 $0.0 $0.0 $0.0 $0.0 $46.5
Change in Close 68.76% 4.67% 5.65% -10.46% -15.65% -45.43% 37.34% 6.98% -32.79% -10.74% 15.47% 42.01% -18.71% 47.14% 0.00% 0.00% Count 35 Years of data
up/down up down up down up up Count 16 45.71%
Meet Prediction? yes yes Yes Yes Yes % right Count 10 62.50%
Financial Cash Flow -$46.63 -$69.28 $39.28 -$5.75 -$59.35 $16.03 -$58.08 -$11.88 $59.62 $18.75 -$97.72 -$124.20 -$70.00 C F Statement  Financial CF
Total Accruals $21.27 $76.35 $81.79 $33.52 $53.10 -$32.34 $19.76 $37.48 $38.06 $32.39 $28.21 $49.89 $87.63 Accruals
Accruals Ratio 4.13% 12.94% 12.17% 4.95% 7.39% -4.77% 2.97% 5.41% 4.58% 3.10% 2.87% 4.62% 7.01% 4.58% <-Median-> 5 Ratio
Cash $42.95 $5.66 -$10.20 $4.15 -$7.71 $13.61 $4.85 -$1.72 -$3.93 $3.18 $6.63 $9.99 -$5.23 -$4.44 Cash
Cash per Share $2.58 $0.34 -$0.61 $0.25 -$0.46 $0.68 $0.24 -$0.09 -$0.20 $0.16 $0.33 $0.47 -$0.24 -$0.21 $0.16 <-Median-> 5 Cash per Share
Percentage of Stock Price 7.01% 0.88% -1.50% 0.68% -1.49% 4.06% 1.06% -0.35% -1.19% 1.07% 1.94% 1.92% -1.23% -0.71% 1.07% <-Median-> 5 % of Stock Price
Notes:
September 9, 2023.  Last estimates were for 2022, 2023 and 2024 of $1854M, $1871M and $1903M for Revenue, $2.93, $2.79 and $2.44 for AEPS, 
$3.10, $2.95 and $2.58 for EPS, -$8.10M, $15.9M and $26.7M for FCF, $63.3M, $60.3M and $52.8M for Net Income.
September 10, 2022.  Last estimates were for 2021, 2022 and 2023 of $1670M, $1739M and $1695M for Revenue, $2.44, $2.46 and $2.20 for EPS, 
$1.00 and $1.00 for 2022-23 for Dividends, $61M, -$13M and $17.3M for FCF.
September 4, 2021.  Last estimates were for 2020, 2021 and 2022 of $1394M, $1473M and $1452M for Revenue, $.61 and $1.42 for EPS, $48M, $9M and $17M for FCF.
September 13, 2020.  Last estimates were for 2019, 2020 and 2021 of $1600, $1674 and $1683 for Revenue, $2.16. $2.36 and $2.21 for EPS, and $3.29 and $4.46 for CFPS for 2019 and 2020.
September 13, 2019.  Last estimates were for 2018, 2019 and 2020 of $1463M, $1544M and $1567M for Revenue, $2.31, $2.46 and $2.66 for EPS.
September 19, 2018.  Last estimates were for 2017 and 2018 of $1252M and $1318M for Revenue, $1.41 and $1.67 for EPS, $2.60 for CFPS for 2018 and $29.9M for Net Income for 2018.
September 19, 2017.  Last estimaes were for 2016, 2017 and 2018 of $1246M, $1262M and $1325M for Revenue, $0.74, $1.31 and $1.55 for EPS, 
$1.86 and $2.60 for CFPS for 2016 and 2017 and $12.2M, $29.9M for Net Income for 2016 and 2017.
September 19, 2016.  Last estimates were for 2015, 2016 and 2017 of $1351M, $1391M and $1514M for Revenue, $1.42, $1.00 and $1.00 for EPS, 
$1.36 and $2.50 for CFPS for 2015 and 2016 and $36.9M, $45.0M for Net Income for 2015 and 2016.
September 26, 2015.  Last estimates wee for 2014, 2015 and 2016 of $1462M, $1521M, and $1568M for Revenue, $2.59, $3.21 for 2014 and 2015 for EPS, 
$3.28 and $3.56 for CFPS for 2014 and 2015 and $43.2M and $55.4M for Net Income for 2014 and 2015.
Sep 16, 2014.  Last estimates were for 2013 and 2014 of $1407M and $1455M for Revenue, 2013-2015 for EPS of $2.75, 2.40 and $2.40, $4.18 and $4.23 for CFPS.
July 27, 2013.  Last estimates I got were for 2010 and 2011 of $1348M and $1432M for Revenue, $3.70 and $3.72 for EPS and $3.22 and $2.93 for Cash Flow.
January 1, 2011 company was converted to a corporation.  The company was Wajax Income Fund of WJX.UN
2008.  TD said there was a 1:1.0211 split in 2008, but I find nothing to support this.
2005.  Was changed for a income fund in 2005, called Wajax Income Fund.
I got financials 2001 to 2010 from Wajax web site.  I got Financials for 2000 to 1999 from G&M.
Dividends, end of year with record date of December 30 and payment on January 20 of following year.  I included in Jan 20 dividend payments as first of a year.
Dividends were started in 2004 and the company then switched to an Income trust called Wajax Income Fund (TSX-WJX.UN) with a large increase in dividends.  In 2009 they started to reduce 
dividends, but did not complete the conversion to a corporation until January 1, 2011.   January 1, 2011 was the last date to change to a corporation and to be taxed as a corporation.
Canadian law on Income Trusts was change on Nov 1, 2006
In June 2005, company was changed into an Income Trust.
Was Wajax Limited in 2004
Sector:
Services, Industrial
What should this stock accomplish?
Would I buy this company and Why.
This is a company I would consider if I was looking for an Indusial stock.  This sector has its ups and downs.  They have paid good dividends when they could.  I am sure dividends will grow as they can.  
However, industrial company can seldom raise their dividends consistently.  The company has good debt ratios and this is a plus for companies in volatile sectors.
Why am I following this stock. 
TD Waterhouse put out a report on good dividend paying stocks to own in November 2011.  This was a stock they named.  I had not heard of it before, so I decided to investigate it. 
Dividends
Dividends are paid quarterly starting in 2015.  They will be in cycle 1, that is January, April, July and October.  
Dividends were paid monthly as this company used to be an Income Trust.  They are declared for shareholders of record in one month and paid in the following month.
For example, the dividend declared for shareholders of record on September 15, 2015 was paid on October 2, 2015.
How they make their money.
Wajax Corp operates an integrated distribution system, providing sales, parts and services to a broad range of customers in diversified sectors of the Canadian economy, 
including: construction, forestry, mining, industrial and commercial, oil sands, transportation, metal processing, government and utilities, and oil and gas.
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield (dividends and erarnings) and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
following is technical analysis dated Oct 20, 2011.
http://www.theglobeandmail.com/globe-investor/investment-ideas/features/schizas-mailbag/wajax-wait-for-a-better-entry-point/article2207581/
http://www.tdwaterhouse.ca/webbroker/pdf/dividend_investing.pdf 
WAJAX WJX-T This and following from TD Report on dividend investing
INTACT FINANCIAL IFC-T
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2015 Sep 19 2016 Sep 19 2017 Sep 19 2018 Sep 13 2019 Sep 13 2020 Sep 5 2021 Sep 10 2022 Sep 109 2023
Domagalski, Ignacy 0.136 0.63% 0.136 0.63% 0.00%
CEO - Shares - Amount $2.680 $3.943
Options - percentage 0.046 0.22% 0.088 0.41% 90.51%
Options - amount $0.912 $2.555
Foote, Alan Mark 0.31% 0.062 0.31% 0.062 0.31% 0.062 0.31% 0.080 0.40% 0.101 0.51% 0.107 0.50% Ceased insider Dec 2021 #DIV/0!
CEO - Shares - Amount $1.041 $1.041 $1.530 $1.028 $1.180 $1.733 $2.604
Options - percentage 0.09% 0.131 0.66% 0.173 0.86% 0.207 1.04% 0.201 1.00% 0.250 1.25% 0.302 1.41% #DIV/0!
Options - amount $0.299 $2.199 $4.260 $3.439 $2.973 $4.278 $7.340
was officer, CFO fron 2019
Auld, Stuart Harrison 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.002 0.01% 0.004 0.02% 0.006 0.03% 0.012 0.06% 0.017 0.08% 45.05%
CFO - Shares - Amount $0.000 $0.000 $0.000 $0.026 $0.075 $0.141 $0.235 $0.501
Options - percentage 0.021 0.11% 0.035 0.17% 0.046 0.23% 0.050 0.25% 0.069 0.35% 0.087 0.40% 0.096 0.45% 0.086 0.40% -9.69%
Options - amount $0.355 $0.857 $0.764 $0.738 $1.183 $2.100 $1.886 $2.506
Yaworsky, Darren 0.000 0.00% 0.000 0.00% Ceased May 2019
CFO - Shares - Amount $0.000 $0.000
Options - percentage 0.025 0.13% 0.041 0.21%
Options - amount $0.629 $0.684
Deck, Steven 0.008 0.04% 0.011 0.05% 0.013 0.06% 0.016 0.07% 0.025 0.12% flast filing July 5, 2022 62.62%
Officer - Shares - Amount $0.118 $0.187 $0.305 $0.309 $0.739
Options - percentage 0.080 0.40% 0.109 0.54% 0.114 0.53% 0.124 0.58% 0.113 0.53% -8.24%
Options - amount $1.177 $1.861 $2.770 $2.437 $3.291
Alford, Thomas M. 0.020 0.09% 0.020 0.09% 0.020 0.09% 0.00%
Director - Shares - Amount $0.481 $0.391 $0.575
Options - percentage 0.056 0.26% 0.065 0.30% 0.076 0.36% 16.91%
Options - amount $1.370 $1.287 $2.213
Barrett, Edward Malcolm 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Chairman in 2022 0.00%
Chairman - Shares - Amount $0.002 $0.002 $0.003 $0.002 $0.002 $0.002 $0.003 $0.003 $0.004 Director before
Options - percentage 0.14% 0.032 0.16% 0.036 0.18% 0.039 0.20% 0.044 0.22% 0.054 0.27% 0.060 0.28% 0.066 0.31% 0.075 0.35% Says Market Screener 14.22%
Options - amount $0.472 $0.540 $0.885 $0.654 $0.657 $0.925 $1.455 $1.304 $2.191
Dexter, Robert P. 0.280 1.40% 0.280 1.40% 0.300 1.50% 0.330 1.65% 0.330 1.54% From 2017 meeting
Chairman - Shares - Amt $6.898 $4.636 $4.434 $5.633 $7.999 Ceased insider May 2022
Options - percentage 0.085 0.43% 0.094 0.47% 0.106 0.53% 0.130 0.65% 0.144 0.67%
Options - amount $2.105 $1.561 $1.571 $2.222 $3.501
Increase in O/S Shares 0.21% 0.010 0.05% 0.041 0.20% 0.322 1.61% 0.150 0.75% 0.020 0.10% 0.022 0.11% 0.007 0.03% 0.024 0.11%
due to SO  $1.088 $0.174 $0.681 $7.937 $2.493 $0.290 $0.376 $0.160 $0.472
Book Value $0.750 $0.097 $0.743 $2.901 $1.380 $0.176 $0.199 $0.067 $0.200
Insider Buying -$1.327 -$0.396 $0.000 $0.000 -$0.793 -$0.386 $0.000 -$0.095 -$0.038
Insider Selling $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.661 $0.083 $0.000
Net Insider Selling -$1.327 -$0.396 $0.000 $0.000 -$0.793 -$0.386 $0.661 -$0.013 -$0.038 Yes 0 2017, 2018
% of Market Cap -0.40% -0.12% 0.00% 0.00% -0.27% -0.11% 0.13% 0.00% -0.01%
Directors 10 9 8 9 10 10 10 11
Women 10% 1 10% 1 11% 1 13% 2 22% 2 20% 3 30% 4 40% 5 45%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 1 10% 1 10% 1 9%
Institutions/Holdings 40.97% 0 0.00% 45 35.64% 52 20.79% 20 20 16.26% 20 17.00% 20 13.46% 20 12.49%
Total Shares Held 40.96% 0.000 0.00% 7.168 35.79% 4.173 20.91% 4.114 20.62% 3.257 16.26% 3.661 17.10% 2.881 13.42% 2.685 12.50%
Increase/Decrease 3 Mths 4.32% 0.000 #DIV/0! 0.125 1.78% -0.342 -7.57% -0.521 -11.24% -0.279 -7.89% -0.069 -1.85% 0.269 10.30% 0.013 0.49%
Starting No. of Shares 0.000 7.043 4.515 4.636 Top 20 3.536 Top 20 MS 3.730 Top 20 MS 2.612 Top 20 MS 2.672 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.