Dashboard
Analysis
Charting
Screener
Resources
Settings
TSX-GWO
Dec '05
Dec '08
Dec '11
Dec '14
Dec '17
Dec '20
Dec '23
Trailing Valuation
Stock Price
63.4
47.7
43.9
31.3
38
30.4
33.3
28.2
35.1
35.2
34.5
Total Shares Outstanding
920.3
932.1
932.4
931.9
930.6
927.9
927.3
987.7
988.7
986.4
993.4
Market Cap
58,367.6
44,433.6
40,896.3
29,167
35,326.3
28,160.3
30,841.4
27,834.5
34,704.2
34,691.6
34,300.4
Total Enterprise Value (TEV)
65,943.6
51,766.6
48,131.3
36,273
42,813.3
33,861.3
36,421.4
33,423.5
40,353.2
40,211.6
39,635.4
Dividend Yield
3.8%
4.7%
6.3%
4.8%
5.8%
5%
5.5%
4.2%
3.9%
Buyback Yield
1.1%
0.1%
0.2%
-0.1%
-0.3%
6.6%
-0.2%
0.7%
0.4%
Debt Paydown Yield
—
3.6%
-0.7%
-1.9%
-11.4%
0.8%
-1.5%
1%
-2%
Shareholder Yield
0.3%
-0.6%
-2.1%
-11.3%
7.5%
-1.2%
0.5%
P/S
1.8
1.4
1.5
1.1
3
1.6
3.2
2.6
2.3
3.7
P/E
14.6
11.3
15
8.1
9.6
13.3
9.4
16.2
13.2
12.5
Earnings Yield
6.8%
8.8%
6.7%
12.3%
8.9%
10.5%
10.6%
6.2%
7.6%
8%
P/OCF
11.6
7.9
7.7
3.4
2.9
5
4.3
5.1
5.5
6.7
P/FCF
3.8
3.1
5.6
4.5
5.4
7.1
FCF Yield
8.6%
10.7%
12.7%
12.9%
26.6%
32.4%
17.7%
22.1%
18.5%
14.1%
P/B
1.9
1.3
1.2
EV/Sales
2.1
1.7
3.9
EV/EBITDA
12.7
13.8
0.2
0.3
0.5
EV/EBIT
EV/OCF
13.1
10.9
9.3
4.1
3.5
6
6.4
EV/FCF
4.6
6.3
6.5
8.2
Dividends
DPS
2.4
2.2
2
Payout Ratio
55%
52.5%
70.7%
50.8%
53.6%
55.2%
66.1%
51.9%
67.6%
51.8%
47%
Margins
Operating Margin
16.2%
17.4%
12.6%
16.3%
1,501.9%
1,022.9%
788.2%
1,355.4%
953.2%
806.7%
931%
EBITDA Margin
Net Profit Margin
13.1%
13.7%
10.8%
13.4%
28.1%
17.5%
36.1%
17.2%
18.1%
31%
Effective Tax Rate
12.2%
14.8%
1.7%
9.7%
7.9%
-2.7%
13%
11.2%
15.5%
11.8%
13.3%
Pre-Tax Profit Margin
15%
16.1%
11%
33.3%
14.3%
40.4%
20.7%
22%
37.2%
Free Cash Flow Margin
15.7%
15.4%
18.7%
13.8%
81%
52%
27.1%
71.6%
48.6%
40.3%
OCF / Sales
89.4%
54.7%
30.3%
75.8%
51.1%
41%
OCF / Net Income
119.5%
111.9%
172.6%
102.8%
318%
312.4%
245.2%
209.9%
296.6%
226.3%
177.4%
FCF / OCF
100%
90.6%
95%
89.5%
94.5%
98.4%
94.6%
FCF / Net Income
288.3%
296.8%
219.3%
198.4%
281.7%
222.6%
167.8%
FCF / EBITDA
96.9%
88.3%
148.9%
84.6%
5.4%
5.1%
3.4%
5.3%
5.6%
Capital Efficiency
Return on Invested Capital
0.6%
26.2%
35.3%
31.8%
24.5%
26.1%
27.3%
20%
Return on Assets
35.1%
31.5%
24.3%
26%
19.9%
Return on Equity
12.8%
13.6%
10.3%
12.4%
11.3%
11.7%
9.4%
9%
Return on Total Capital
33.4%
34.4%
26.3%
30.8%
1,306.2%
1,634.9%
1,150.3%
800.5%
833.3%
863.4%
608.2%
Return on Capital Employed
28.3%
34.2%
36.2%
27.4%
30.7%
22.9%
Return on Tangible Assets
Asset Turnover
0
Fixed Asset Turnover
27.2
28.1
25.4
24
10
17.1
7.8
13.5
16
10.4
CapEx to OCF
0.1
CapEx to Revenue
Financial Health
Assets to Equity
25.9
24.6
23.9
23.3
20.7
22.2
17.7
15.6
16.4
15.8
Intangibles to Total Assets
Net Current Asset Value
-833,037
-776,842
-690,614
-650,517
-607,492
-579,176
-431,204
-405,880
-399,951
-380,245
-380,010
Goodwill / Assets
EBIT / Interest Expense
13.4
531.3
632.6
558.4
525.7
419.9
407.5
286.3
EBITDA / Interest Expense
(EBITDA - Capex) / Interest Expense
528.4
630.9
556.1
524
418.7
407.2
285.4
Per Share
Revenue per Share
34.3
33.1
29.8
29.4
18.9
21.3
8.7
15.4
Basic EPS
4.2
2.5
2.7
2.8
Diluted EPS
Book Value per Share
32.2
31.6
28.7
27.8
29.2
24.8
22.8
22.5
Tangible Book Value per Share
14.8
14.1
11.9
9.7
13.6
13
14.2
12.8
12.2
Operating Cash Flow per Share
4
11.1
6.6
6.8
Free Cash Flow per Share
10.1
9.8
5.8
6.2
4.9
CapEx per Share
1
0.7
0.4
Weighted Avg. Shares Outstanding
928.9
931.6
931.7
929.5
927.7
946
988.6
989.2
990
995.6
Weighted Avg. Shares Outstanding Diluted
933.2
935.1
933.5
932.3
931
927.8
946.5
989.1
990.7
991.7
997.9
