investorscraft@gmail.com

Intrinsic ValueWajax Corporation (WJX.TO)

Previous Close$28.27
Intrinsic Value
Upside potential
Previous Close
$28.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wajax Corporation operates as a leading industrial products and services distributor in Canada, catering to diverse sectors including construction, forestry, mining, oil and gas, and transportation. The company generates revenue through the sale, rental, and servicing of heavy equipment, power systems, and industrial components, supported by a robust parts and service network. Its broad product portfolio spans excavators, aerial lifts, material handling equipment, and specialized industrial supplies, positioning it as a one-stop solution for industrial and commercial clients. Wajax leverages long-standing relationships with global manufacturers like Hitachi, Liebherr, and Atlas Copco to maintain a competitive edge in the fragmented industrial distribution market. The company’s focus on aftermarket services and technical expertise enhances customer stickiness and recurring revenue streams. Its geographic footprint across Canada ensures proximity to key industrial hubs, reinforcing its market leadership in equipment lifecycle support. Wajax’s ability to adapt to cyclical demand in core sectors, combined with its diversified revenue base, mitigates exposure to any single industry downturn.

Revenue Profitability And Efficiency

Wajax reported revenue of CAD 2.1 billion for the period, with net income of CAD 42.8 million, reflecting a net margin of approximately 2%. The company’s operating cash flow stood at CAD 70 million, though capital expenditures of CAD 8.9 million indicate moderate reinvestment needs. Diluted EPS of CAD 1.93 suggests stable earnings power, albeit with sensitivity to macroeconomic cycles in its core industries.

Earnings Power And Capital Efficiency

The company’s capital efficiency is underscored by its ability to generate operating cash flow nearly 1.6x net income, signaling effective working capital management. However, its elevated total debt of CAD 548.2 million against cash reserves of CAD 7.4 million highlights reliance on leverage, necessitating close monitoring of interest coverage and liquidity ratios.

Balance Sheet And Financial Health

Wajax’s balance sheet shows a debt-heavy structure, with total debt exceeding CAD 548 million against modest cash holdings. While the company’s market capitalization of CAD 509.6 million implies a debt-to-equity ratio above 1x, its steady cash flow generation supports debt servicing. The lack of significant near-term maturities provides breathing room, but cyclical industry exposure could strain financial flexibility during downturns.

Growth Trends And Dividend Policy

Wajax maintains a dividend yield of approximately 2.7%, with a payout of CAD 1.40 per share, reflecting a commitment to shareholder returns. Revenue growth is tied to industrial activity in Canada, with recent performance buoyed by strong demand in mining and energy sectors. The company’s ability to sustain dividends hinges on maintaining stable free cash flow amid sector volatility.

Valuation And Market Expectations

Trading at a market cap of CAD 509.6 million, Wajax’s valuation reflects a P/E ratio of around 12x, aligning with industrial distribution peers. Its beta of 1.11 suggests slightly higher volatility than the broader market, likely due to cyclical end-market exposure. Investors appear to price in moderate growth, balancing its dividend appeal against macroeconomic risks.

Strategic Advantages And Outlook

Wajax’s strategic strengths lie in its diversified industrial footprint and deep customer relationships, though its outlook is cautiously tied to Canadian industrial activity. The company’s focus on higher-margin services and parts distribution could offset equipment sales cyclicality. Near-term performance will depend on commodity prices and infrastructure spending, with long-term opportunities in electrification and automation trends.

Sources

Company filings, TSX disclosures, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount