<?xml version='1.0' encoding='UTF-8'?><?xml-stylesheet href="http://www.blogger.com/styles/atom.css" type="text/css"?><feed xmlns='http://www.w3.org/2005/Atom' xmlns:openSearch='http://a9.com/-/spec/opensearchrss/1.0/' xmlns:blogger='http://schemas.google.com/blogger/2008' xmlns:georss='http://www.georss.org/georss' xmlns:gd="http://schemas.google.com/g/2005" xmlns:thr='http://purl.org/syndication/thread/1.0'><id>tag:blogger.com,1999:blog-8338172466331766962</id><updated>2026-08-17T00:09:45.473-04:00</updated><category term="investment TransAlta Corp"/><title type='text'>Investment Talk</title><subtitle type='html'>Follow me on &lt;a href=&quot;http://twitter.com/spbrunner&quot;&gt;twitter&lt;/a&gt; to see what stock I am reviewing.&#xa;&lt;br&gt;&#xa;Investments comments are at &lt;a href=&quot;http://spbrunner3.blogspot.com&quot;&gt;blog&lt;/a&gt;. &#xa;&lt;br&gt;&#xa;My book reviews are at &lt;a href=&quot;http://spbrunner2.blogspot.com&quot;&gt;blog&lt;/a&gt;. &#xa;In the left margin is the book I am currently reading.&#xa;&lt;br&gt;&#xa;Email address in Profile. See my website for &lt;a href=&quot;http://www.spbrunner.com/stocks.html&quot;&gt;stocks followed&lt;/a&gt;.</subtitle><link rel='http://schemas.google.com/g/2005#feed' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/posts/default'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default?redirect=false'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/'/><link rel='hub' href='http://pubsubhubbub.appspot.com/'/><link rel='next' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default?start-index=26&amp;max-results=25&amp;redirect=false'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><generator version='7.00' uri='http://www.blogger.com'>Blogger</generator><openSearch:totalResults>3578</openSearch:totalResults><openSearch:startIndex>1</openSearch:startIndex><openSearch:itemsPerPage>25</openSearch:itemsPerPage><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-3384000947959955383</id><published>2026-08-14T17:37:22.098-04:00</published><updated>2026-08-14T17:37:22.099-04:00</updated><title type='text'>GFL Environmental Inc</title><content type='html'>Sound bite for Twitter is: Dividend Growth Industrial.  Results of stock price testing is that the stock price is probably expensive.  Debt Ratios are fine.  The Dividend Payout Ratios (DPR) are very good.  The current dividend yield is low with dividend growth moderate.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/gfl.htm&quot; target=&quot;_top&quot;&gt; GFL Environmental Inc&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  This is not really currently a dividend paying stock because the dividend is so low at just 0.16%.  The company is not worth buying for its current dividend.  If you use the dividend yield test, you would get a reasonable stock price, but because the dividends are so low, you have to wonder if this test is valid.  I note that the analysts are giving recommendations from Strong Buy to Underperform.  I am going with a stock price that is probably on the expensive side.
&lt;br &gt;&lt;br &gt;
I do not own this stock of GFL Environmental Inc (TSX-GFL, NYSE-GFL).  GFL Environmental (TSX-GFL) is small, pays dividend and was talked about by Amy Legate-Wolfe on  &lt;a href=&quot;https://www.fool.ca/2021/10/05/3-hot-stocks-to-watch-in-october/&quot; target=&quot;_top&quot; &gt;Motley Fool&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
When I was updating my spreadsheet, I noticed that the company is reporting in US$, Dividends are in US$ and the estimates are in CDN$.
&lt;br &gt;&lt;br &gt;
Net Income this year includes selling discontinued operations, shows a high income for 2025, which would mean a big drop in Net Income for following years.  You can see from the chart that Revenue, AEPS and Cash Flow has been growing nicely.  In the chart below, I am showing 5 and mostly 7 year total growth and per year growth in columns 3 and 4.  Column 5 shows growth expected over 12 months to the second quarter in 2026 and expected growth over this year.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Yr&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Per Year&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Coverage&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;57.66%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.53%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.39%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;341.18%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;34.56%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.33%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;120.96%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.18%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-1921.19%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;162.05%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21.25%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.02%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;62.01%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.70%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;58.88%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.70%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-2.31%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;257.11%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;19.94%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.53%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;341.18%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;34.56%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.67%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;143.73%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-241.34%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4376.19%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;72.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;26.35%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;62.01%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-5.95%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;163.21%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.50%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-2.31%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The current dividend yield is low with dividend growth moderate.  The current dividend yield is low (below 2%) at just 0.16%.  They have only been paying dividends for 6 years and the 5 year median dividend yield is just 0.14%.  The dividend growth is moderate (between 8% and 14% per year) at 8.5% per year over the past 5 years.  The last dividend increase was in 2026 and it was for 9.7%.  
&lt;br &gt;&lt;br &gt;
The dividends are low, so if you buy this stock what sort of dividends would you get in the future?  This chart is an attempt to show this.  If dividends continue to increase by 8.52% as they have in the past 5 years, what you would get in dividends in 5, 10 and 15 years is shown in the Dividends Paid (Div Pd) column.  The next column shows what your yield on the current stock price of $41.77 would be.  The last column shows the percentage of your stock’s price would be covered by dividends in 5, 10 and 15 years.  Dividends are paid in US$ and this chart is using US$.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div Pd&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div Yield&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;At IRR&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div Cov&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$0.10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.24%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.52%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.96%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$0.15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.37%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.52%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.16%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$0.23&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.55%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.52%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.97%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
In Canadian dollars turns the results would be as shown below.  Our Canadian currency is low at the present time and I am using current currency exchange rates.  If dividends continue to increase by 10.13% as they have in the past 5 years, what you would get in dividends in 5, 10 and 15 years is shown in the Dividends Paid (Div Pd) column.  The next column shows what your yield on the current stock price of $57.95 would be.  The last column shows the percentage of your stock’s price would be covered by dividends in 5, 10 and 15 years.  Dividends are paid in US$ and this chart is using CDN$.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div Pd&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div Yield&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;At IRR&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div Cov&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$0.15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.26%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$0.25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.43%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.35%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$0.40&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.69%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.53%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The Dividend Payout Ratios (DPR) are very good.  The DPR for 2025 for Earnings per Share (EPS) is very good at 0.83% with 5 year coverage at 7.38%.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) is very good at 11% with 5 year coverage at 11%.  The DPR for 2025 for Cash Flow per Share (CFPS) is very good at 1.6% with 5 year coverage at 1.5%. The DPR for 2025 for Free Cash Flow (FCF) is very good at 13% with 5 year coverage at 10%.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.83%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.38%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.67%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.61%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.53%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.38%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.49%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
Debt Ratios are fine.  The Long Term Debt/Market Cap Ratio for 2025 is good at 0.34 and currently at 0.45. The Liquidity Ratio for 2025 is too low at 0.58 and 0.75 currently.  If you added in Cash Flow after dividends, the ratios are still low at 1.23 and currently fine at 1.60.  The Debt Ratio for 2025 is good at 1.63 and 1.54 currently.  The Leverage and Debt/Equity Ratios for 2025 are fine at 2.64 and 1.62 and currently at 2.93 and 1.90.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.34&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.45&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.39&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.46&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.58&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.75&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.23&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.60&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.63&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.54&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.64&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.93&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.62&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.90&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 6 to the end of 2025 in CDN$.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.86%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.70%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.15%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2019&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.69%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.50%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.19%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 6 to the end of 2025 in US$. Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.52%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.42%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.15%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2019&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.46%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.28%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.19%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are negative and useless.  The corresponding 7 year ratios are negative and useless.  The current ratio is negative and useless also.
&lt;br &gt;&lt;br &gt;
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Earnings per Share Ratios are 66.17, 85.27 and 94.26.  The corresponding 6 year ratios are 71.41, 85.36 and 99.32.  I do not have corresponding historical ratios.  The current ratio is 70.17 based on AEPS estimate for 2026 of $0.60 and a stock price of $41.77.  The current ratio is below the low ratio of the 6 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.  A problem is that these are very high ratios.  This testing is in US$.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $19.25.   The 6-year low, median, and high median Price/Graham Price Ratios are 2.38, 3.26 and 3.80.  The current ratio is 3.01 based on a stock price of $57.95.  The current ratio is between the low and median ratios of the 6 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.  This testing is in CDN$.
&lt;br &gt;&lt;br &gt;
I get a 7-year median Price/Book Value per Share Ratio of 2.63.  The current ratio is 2.94 based on a Book Value of $5,278M, Book Value per Share at $14.23 and a stock price of $41.77.  The current ratio is 12% above the 7 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable but above the median.  This testing is in US$.  You will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt;
I get a 7-year median Price/Cash Flow per Share Ratio of 18.07.  The current ratio is 12.99 based on Cash Flow per Share estimate for 2026 of $3.21, Cash Flow of $1,193M and a stock price of $41.77.  The current ratio is 28% below the 7 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.  This testing is in US$.  You will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt;
I get a 6 year and historical median dividend yield of 0.14%.  The current dividend yield is 0.16% based on dividends of $0.0676 and a stock price of $41.77.  The current dividend yield is 16% above the 6 year median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable and below the median.  This testing is in US$.  You will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt;
The 7-year median Price/Sales (Revenue) Ratio is 2.37.  The current ratio is 2.88 based Revenue estimate for 2026 of $5,386.9M, Revenue per Share of $14.52 and a stock price of $41.77.  The current ratio is 22% above the 7 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.  This testing is in US$.  You will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably expensive.  The dividend yield test says that the stock price is reasonable and below the median. The reasonable stock price from dividend yield testing it is not confirmed by the P/S Ratio test.  If you use the 6 year median dividend yield test only, then the stock price is reasonable. But the dividends are so low you have to wonder if there would be any influence on the company.  The rest of the testing goes from cheap to reasonable but above the median. 
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find Strong Buy (10), Buy (5), Hold (3) and Underperform (2).  The consensus would be a Buy.  The 12 month stock price consensus is $71.18 with a high of $90.00 and a low of $57.00.  The consensus stock price of $71.18 implies a total return of 22.99% with 22.83% from capital gains and 0.16% from dividends. 
&lt;br &gt;&lt;br &gt;
Analyst on &lt;a href=&quot;https://stockchase.com/GFL-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; either love (Buy) or Hate (Do Not Buy) this stock.  These recommendations are about half and half. Negative comments are that this stock is riskier and of lower-quality that other stocks in this space. Stock Chase gives this stock 3.5 stars out of 5.  Daniel Da Costa on &lt;a href=&quot; https://www.fool.ca/2026/06/22/the-2-best-tsx-stocks-to-buy-before-a-recovery-takes-hold-3/ &quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says to buy before a recovery can happen.  Aditya Raghunath on &lt;a href=&quot;https://www.fool.ca/2026/05/30/2-canadian-stocks-supercharged-to-surge-in-2026-5/ &quot; target=&quot;_top&quot;&gt;Motley Fool &lt;/a&gt; says that the company will acquire Secure Waste Infrastructure (TSX-SES).  The company put out a press release via &lt;a href=&quot;https://www.newswire.ca/news-releases/gfl-environmental-reports-fourth-quarter-and-full-year-2025-results-provides-full-year-2026-guidance-893987293.html&quot; target=&quot;_top&quot;&gt;Newswire&lt;/a&gt; about their fourth quarter results for 2025.  The company put out a &lt;a href=&quot;https://investors.gflenv.com/English/news/news-details/2026/GFL-Environmental-Reports-Second-Quarter-2026-Results-and-Raises-Full-Year-2026-Guidance/default.aspx&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their second quarter results for 2026.  
&lt;br &gt;&lt;br &gt;
Guru Focus via &lt;a href=&quot;https://ca.finance.yahoo.com/news/gfl-environmental-inc-gfl-q2-030103424.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; put out an interesting article on this stock in July 2026 giving the negative and positive points of this company.  Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/gfl-environmental-tsx-gfl-joins-021242820.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock.  Simply Wall Street gives no warnings out on this stock.
&lt;br &gt;&lt;br &gt;
GFL Environmental Inc is an environmental services company. Its offerings include non-hazardous solid waste management, infrastructure, soil remediation, and liquid waste management services.  The company&#39;s geographical segments are Canada and the United States. The company derives the majority of its revenue from the United States. Its web site is here &lt;a href=&quot;https://gflenv.com/ &quot; target=&quot;_top&quot;&gt; GFL Environmental Inc&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was Badger Infrastructure Solutions Ltd (TSX-BDGI, OTC-BDGIF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/08/badger-infrastructure-solutions-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Aecon Group Inc (TSX-ARE, OTC-AEGXF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/08/aecon-group-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Monday, August 17, 2026 around 5 pm.  
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/3384000947959955383/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/08/gfl-environmental-inc.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/3384000947959955383'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/3384000947959955383'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/08/gfl-environmental-inc.html' title='GFL Environmental Inc'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-2577238305482542146</id><published>2026-08-12T16:51:53.778-04:00</published><updated>2026-08-13T17:20:44.432-04:00</updated><title type='text'>Badger Infrastructure Solutions Ltd</title><content type='html'>Sound bite for Twitter is: Dividend Growth Industrial.  Results of stock price testing is that the stock price is probably expensive.  Debt Ratios are good.  The Dividend Payout Ratios (DPR) are fine.  The current dividend yield is low with dividend growth low.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/bdgi.htm&quot; target=&quot;_top&quot;&gt; Badger Infrastructure Solutions Ltd&lt;/a&gt;.
&lt;br &gt;&lt;br &gt; 
Is it a good company at a reasonable price?  Analysts say there is an infrastructure super cycle going on in North America and this company will benefit from that.  They are saying it is a Strong Buy even though the stock is quite high.  However, almost all the stock I follow have a Strong Buy, so I generally do not read much into this.  I think that the stock price is expensive.  It is true that this stock is expensive but analysts could be right that it will continue to charge ahead.
&lt;br &gt;&lt;br &gt; 
I do not own this stock of Badger Infrastructure Solutions Ltd (TSX-BDGI, OTC-BDGIF).  I started to follow this stock after reading a couple of articles in February 2012 in the G&amp;#38;M that talked about the company.  The first article looked at what the pros who manage small-cap funds are buying.  Badger was one of 10 stocks mentioned and it looked like an interesting stock.  It is a dividend paying small cap.  The second article looked at why stocks might appeal to a conservative investor looking for income.
&lt;br &gt;&lt;br &gt; 
When I was updating my spreadsheet, I noticed the stock price is up 104% in 2025 compared to a decline of 12% in 2024.  Also, the stock price is up some 19% so far this year.  This is in CDN$.  The company reports in US$, with the dividend being paid in CDN$.  The estimates give are in CDN$.
&lt;br &gt;&lt;br &gt; 
This company is growing well.  In the chart below, I am showing 5 and 10 year total growth and per year growth in columns 3 and 4.  In column 5, I am showing what growth has been over the past 12 months to the end of the second quarter in June 2026 and what is expected to the end of this year.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Yr&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Per Year&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Coverage&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth US$&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;89.56%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.64%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.56%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;ACFFO Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;112.81%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;16.30%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.06%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;204.70%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;24.96%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.65%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;49.67%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.40%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.99%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;16.41%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.09%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.65%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;86.67%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.30%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21.95%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth US$&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;184.64%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.03%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.96%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;ACFFO Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;297.10%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.79%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.06%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;113.09%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.86%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20.83%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;140.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.18%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.72%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;108.38%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.62%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.71%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;211.08%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.02%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;47.65%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
The current dividend yield is low with dividend growth low.  The current dividend yield is low (below 2%) at 0.86%.  The 5, 10 and historical dividend yields are also low at 1.65%, 1.65% and 1.91%.  The dividend growth is low (below 8% per year) at 4.6% per year over the past 5 years.  The last dividend increase was for 4% and it occurred in 2026.
&lt;br &gt;&lt;br &gt; 
The dividends are low, so if you buy this stock what sort of dividends would you get in the future?  This chart is an attempt to show this.  If dividends continue to increase by 4.62% as they have in the past 5 years, what you would get in dividends in 5, 10 and 15 years is shown in the Dividends Paid (Div Pd) column.  The next column shows what your yield on the current stock price of $87.22 would be.  The last column shows the percentage of your stock’s price would be covered by dividends in 5, 10 and 15 years.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div Pd&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div Yield&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;At IRR&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div Cov&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$0.98&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.12%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.62%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.90%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1.22&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.40%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.62%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.93%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1.54&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.76%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.62%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;16.23%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt; 
The Dividend Payout Ratios (DPR) are fine.  The DPR for 2025 for Earnings per Share (EPS) is good at 31% with 5 year coverage high at 52%.  The DPR for 2025 for Adjusted Operations Cash Flow (AOCF) is good at 9% with 5 year coverage at 15%.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 9% with 5 year coverage at 12%. The DPR for 2025 for Free Cash Flow (FCF) is high at 63% with 5 year coverage at 105%.  FCF varies in 2025 from $28M to $45M in US$.  I am using the $28M figure as I generally the MS figures.  If I used the $45M figure, the FCF is good at 40% with 5 year coverage at 37%.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;30.96%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;51.79%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AOCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.26%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.89%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.24%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.14%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;63.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;105.33%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt; 
Debt Ratios are good.  The Long Term Debt/Market Cap Ratio for 2025 is good at 0.11 and currently at 0.10. The Liquidity Ratio for 2025 is low at 1.37 and good at 1.56 currently.  If you added in Cash Flow after dividends, the ratios are good at 2.27 and currently at 2.72.  The Debt Ratio for 2025 is good at 1.63 and 1.59 currently.  The Leverage and Debt/Equity Ratios for 2025 are fine at 2.58 and 1.58 and currently at 2.70 and 1.70.  
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.11&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.10&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.02&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.01&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.37&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.56&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.27&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.72&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.63&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.59&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.58&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.70&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.58&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.70&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
The Total Return per Year is shown below for years of 5 to 28 to the end of 2025 in CDN$.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.62%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.31%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.97%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.34%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.51%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.03%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.59%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.43%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20.47%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.67%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.80%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.19%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;16.56%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.48%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.08%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.93%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;29.15%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20.67%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.47%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1997&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;28&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.64%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.94%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.71%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
The Total Return per Year is shown below for years of 5 to 21 to the end of 2025 in US$.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.09%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.61%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.30%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.31%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.62%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.50%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.02%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.48%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.67%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;16.35%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.62%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.35%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.37%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.31%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2004&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.27%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.37%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.25%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.83%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
The 5-year low, median, and high median Price/Earnings per Share Ratios are 15.66, 21.65 and 25.64.  The corresponding historical ratios are 16.66, 22.62 and 27.60.  The corresponding historical ratios are 12.40, 16.39 and 20.35.  The current ratio is 29.45 based on a stock price of $87.22 and EPS estimate for 2026 of $2.96.  The current ratio is above the high ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively expensive.  This testing is in CDN$.
&lt;br &gt;&lt;br &gt; 
I have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Adjusted Earnings per Share Ratios are 14.47, 18.73 and 22.99.  The corresponding historical ratios are 14.59, 19.39 and 25.49.  The corresponding historical ratios are 16.48, 22.01 and 28.58.  The current ratio is 30.76 based on a stock price of $66.76 and AEPS for the last 12 months of $2.17.  The current ratio is above the high ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively expensive.  This testing is in US$.
&lt;br &gt;&lt;br &gt; 
I get a Graham Price of $27.25.   The 10-year low, median, and high median Price/Graham Price Ratios are 1.57, 2.18 and 2.70.  The current ratio is 3.20 based on a stock price of $66.76.  The current ratio is above the high ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively expensive.  This testing is in CDN$.
&lt;br &gt;&lt;br &gt; 
I get a 10-year median Price/Book Value per Share Ratio of 3.51.  The current ratio is 7.83 based on a Book Value of $375M, Book Value per Share of $11.15 and a stock price of $87.22.  The current ratio is 123% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.  This testing is in CDN$.
&lt;br &gt;&lt;br &gt; 
I get a 10-year median Price/Cash Flow per Share Ratio of 9.61.  The current ratio is 11.07 based on Cash Flow per Share estimate for 2026 of $7.88, Cash Flow of $265M and a s tock price of $87.22.  The current ratio is 15% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable but above the median.  This testing is in CDN$. 
&lt;br &gt;&lt;br &gt; 
I get an historical median dividend yield of 1.91%.  The current dividend yield is 0.89% based on dividends of $0.78 and a stock price of $87.22.  The current dividend yield is 53% below the historical median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.  This testing is in CDN$.
&lt;br &gt;&lt;br &gt; 
I get a 10 year median dividend yield of 1.65%.  The current dividend yield is 0.89% based on dividends of $0.78 and a stock price of $87.22.  The current dividend yield is 46% below the 10 year median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.  This testing is in CDN$.
&lt;br &gt;&lt;br &gt; 
The 10-year median Price/Sales (Revenue) Ratio is 1.70.  The current ratio is 2.12 based on Revenue estimate for 2026 of $1,388M, Revenue per Share of $41.24 and a stock price of $87.22.  The current ratio is 24% above the 10 year median ratio. This stock price testing suggests that the stock price is relatively expensive.  This testing is in CDN$.
&lt;br &gt;&lt;br &gt; 
Results of stock price testing is that the stock price is probably expensive.  The dividend yield tests are saying this and it is confirmed by the P/S Ratio test.  Most of the rest of the testing is saying the same thing. 
&lt;br &gt;&lt;br &gt; 
When I look at analysts’ recommendations, I find Strong Buy (5) and Buy (3).  The consensus would be a Strong Buy.  The 12 month stock price consensus is $113.41 with a high of $125.00 and a low of $105.00.  The consensus stock price of $113.41 implies a total return of 30.92% with 30.03% from capital gains and 0.89% from dividends based on a current stock price of $87.22.
&lt;br &gt;&lt;br &gt; 
There is only one entry on &lt;a href=&quot;https://stockchase.com/BDGI-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; for 2026 and it is a Top Pick.  Analyst says there is an infrastructure super cycle in NA.  There are 4 entries for 2025 and they are all buys.  Sneha Nahata on &lt;a href=&quot;https://www.fool.ca/2026/07/09/3-canadian-stocks-that-could-thrive-in-the-infrastructure-boom-2/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says that Canada is entering a new wave of infrastructure investment creating opportunities to companies like Badger.  Amy Legate-Wolfe on &lt;a href=&quot;https://www.fool.ca/2026/06/24/3-overlooked-canadian-stocks-tied-to-the-data-centre-boom/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says this company will benefit from the wider spending wave around digital infrastructure.  The company put out a &lt;a href=&quot;https://ir.badgerinc.com/English/news/news-details/2026/Badger-Delivers-Solid-Growth-in-2025-and-Announces-Record-Fleet-Build-for-2026/default.aspx&quot; target=&quot;_top&quot;&gt;press release&lt;/a&gt; about their fourth quarter results for 2025.  The company put out a &lt;a href=&quot;https://ir.badgerinc.com/English/news/news-details/2026/Badger-Delivers-23-Organic-Revenue-Growth-and-25-Adjusted-EBITDA-Growth-in-the-Second-Quarter-of-2026/default.aspx&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about its second quarterly results for 2026.  
&lt;br &gt;&lt;br &gt; 
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/assessing-badger-infrastructure-solutions-tsx-181029162.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this company and says that the fair value is $83.17 CDN$. Simply Wall Street has one warning on this stock of has a high level of debt. 
&lt;br &gt;&lt;br &gt; 
Badger Infrastructure Solutions Ltd is North America&#39;s provider of non-destructive excavating and related services, with operations in both the United States and Canada. Its key technology is the Badger Hydrovac, which is used predominantly for safe excavation around critical infrastructure and in congested underground conditions.   Its web site is here &lt;a href=&quot;https://www.badgerinc.com/&quot; target=&quot;_top&quot;&gt; Badger Infrastructure Solutions Ltd&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt; 
The last stock I wrote about was about was Pulse Seismic Inc (TSX-PSD, OTC-PLSDF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/08/pulse-seismic-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be GFL Environmental Inc (TSX-GFL, NYSE-GFL) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/08/gfl-environmental-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Friday, August 14, 2026 around 5 pm.  Tomorrow on my other blog I will write about AL and S&amp;#38;P 500.... &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/08/al-and-s-500.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Thursday, August 13, 2026 around 5 pm.
&lt;br &gt;&lt;br &gt; 
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt; 
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/2577238305482542146/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/08/badger-infrastructure-solutions-ltd.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/2577238305482542146'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/2577238305482542146'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/08/badger-infrastructure-solutions-ltd.html' title='Badger Infrastructure Solutions Ltd'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-3312715753284339229</id><published>2026-08-10T16:45:54.765-04:00</published><updated>2026-08-11T16:03:21.841-04:00</updated><title type='text'>Pulse Seismic Inc</title><content type='html'>I will probably not be following Obsidian Energy Ltd (TSX-OBE, NYSE-OBE); Ballard Power Systems Inc (TSX-BLDP, NASDAQ-BLDP); Artis REIT (TSX-AX.UN, OTC-ARESF) which is now RFA Capital (TSX-RFA, OTCQX-RFAFF); and Superior Plus Corp (TSX-SPB, OTC-SUUIF).  I have kept them on my spreadsheet, but I have not updated their individual spreadsheets as I am not sure I want to follow them anymore as they do not appear to be doing anything I am interested in.
&lt;br &gt;&lt;br &gt;
Sound bite for Twitter is: Dividend Growth Industrial.  This stock price testing suggests that the stock price is relatively reasonable and below the median.  Debt Ratios are good with no debt and a lot of cash.  The Dividend Payout Ratios (DPR) are high because of special dividends.  The current dividend yield is moderate with dividend growth probably low.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/psd.htm&quot; target=&quot;_top&quot;&gt; Pulse Seismic Inc&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  It is probably having temporary revenue problems as happened in 2022 and 2018.  They have a strong balance sheet, with lots of cash and no to little debt. They are in a good position to outlast any short term problems.  The stock price testing is suggesting that the stock price is reasonable and below the median. I could, of course, be wrong on all of this.
&lt;br &gt;&lt;br &gt;
I do not own this stock of Pulse Seismic Inc (TSX-PSD, OTC-PLSDF).  I wanted to invest some extra money in a dividend paying small cap. I used a Stock Filter. I asked for companies that were priced between $1 and $5.50 and had a yield between 4% and 20%.  Pulse Seismic Inc. was one of the companies that were returned. This is not a stock I chose to invest in but I found it of interest so I am following it.
&lt;br &gt;&lt;br &gt;
When I was updating my spreadsheet, I noticed that Revenue from Data Licensing is way down for the first and second quarters of 2026 ending in March 31, 2026 and June 30, 2026.  However, the company increased their dividends in the second quarter of 2026 by over 7%.  Stock Price for the year has only fallen 3.7%.  I also noticed that the Revenue fell 80% in 2022 from $49M to 9.5M.  In 2023 Revenue was 39M.  Basically, the same thing happened in 2018.
&lt;br &gt;&lt;br &gt;
The current dividend yield is moderate with dividend growth probably low.  The dividend yield is moderate (2% to 4% range) at 2.37%.  The 5 and historical median dividend yields are moderate at 2.18% and 2.14%.  The 10 year median dividend yield is low (below 2%) at 0.35%.  This is because there were a number of years without dividends.  The dividend growth looks large because dividends were restarted with one dividend in 2021.  They have really only gone up 50% since being restarted in 2021.  They are still 6% below the dividends payments of made in 2015.  The last dividend increase was for 7%.
&lt;br &gt;&lt;br &gt;
The Dividend Payout Ratios (DPR) are high because of special dividends.  The DPR for 2025 for Earnings per Share (EPS) is too high at 102% with 5 year coverage at 83%. However, this is because of special dividends given.  Without the special dividend the DPR for 2025 would be 15%. The DPR for 2025 for Adjusted Earnings per Share (AEPS) is too high at 68% with 5 year coverage good at 40%. Here also the special dividend increases the 2025 DPR from 10% to 68%. The DPR for 2025 for Cash Flow per Share (CFPS) is too high at 58% with 5 year coverage good at 35%. The DPR for 2025 for Free Cash Flow (FCF) is too high at 74% with 5 year coverage at 54%.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;101.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;83.25%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;67.75%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;40.48%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;58.04%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;34.55%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;73.99%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;54.21%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
Debt Ratios are good with no debt and a lot of cash.  The Long Term Debt/Market Cap Ratio for 2025 is good at 0.00 and currently at 0.00. The Liquidity Ratio for 2025 is good at 9.32 and 7.25 currently.  The Debt Ratio for 2025 is good at 20.41 and 24.15 currently.  They have no debt and a lot of cash.  The Leverage and Debt/Equity Ratios for 2025 are good at 1.31 and 0.31 and currently at 1.24 and 0.24.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.32&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.25&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22.81&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.05&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20.41&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;24.15&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.31&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.24&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.31&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.24&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 27 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;52.44%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;36.80%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;27.93%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.87%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.18%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.56%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.01%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.55%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.82%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.34%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.48%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-0.53%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.08%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.70%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.38%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.37%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.38%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.09%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.29%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1998&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;27&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.92%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.05%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are 4.89, 6.89 and 7.86.  The corresponding 10 year ratios are negative and useless.  The corresponding historical ratios are 2.95, 4.57 and 6.36.  The current ratio is 300.00.  The ratio is 300 because the company only earned $0.01 over the past 12 months.  
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $0.22.  The 10-year low, median, and high median Price/Graham Price Ratios are 0.98, 1.17 and 1.51.  The current ratio is 13.83 based on a stock price of $3.00.  The current ratio is above the high ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Book Value per Share Ratio of 3.73.  The current ratio is 14.35 based on Book Value of $10.6M, Book Value per Share of $0.21 and a stock price of $3.00.  The current ratio is 284% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Cash Flow per Share Ratio of 6.29.  The current ratio is 88.97 based on Cash Flow for the last 12 months of $1.7M, Cash Flow per Share of $0.03 and a stock price of $3.00.  The current ratio is 1313% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;
I get an historical median dividend yield of 2.14%.  The current dividend yield is 2.50% based on dividends of $0.075 and a stock price of $3.00.  The current dividend yield is 16.82% above the historical median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I get a 5 year median dividend yield of 2.14%.  The current dividend yield is 2.50% based on dividends of $0.075 and a stock price of $3.00.  The current dividend yield is 14.50% above the 5 year median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable and below the median. I am using 5 year median as there were no dividends paid between 2017 and 2021.
&lt;br &gt;&lt;br &gt;
The 10-year median Price/Sales (Revenue) Ratio is 4.93.  The current ratio is 9.83 based on Revenue for the last 12 months of $15.472M, Revenue per Share of $0.31 and a stock price of $3.00.  The current ratio 99% above the 10 year ratio.   This stock price testing suggests that the stock price is relatively reasonable and below the median.  Problem is lack of recent sales.
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably cheap.  This is based on the dividend yield testing.  The rest of the testing is showing the stock price as rather expensive because of lack of recent sales.  However, the company has made no effort to cut the dividends.  In 2018 when sales dropped, they did cut the dividends.  However, in 2022 when sales also dropped, they restarted the dividends.
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find a Hold (1) recommendation on one site and a Buy (1), 3 months ago on another.  Another site gives it a Strong Buy (1) with a fourth site giving it a Hold (1).  It is probably a Hold.  The 12 month stock price consensus on one site is $2.10 and on another $3.00.  
&lt;br &gt;&lt;br &gt;
The last entry on &lt;a href=&quot;https://stockchase.com/PSD-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; was in 2025 and analyst thought it a partial buy.  They had just won a big contract.  The latest entry on &lt;a href=&quot;https://www.fool.ca/2025/08/28/pulse-seismic-rose-26-last-month-is-the-little-known-energy-stock-a-buy/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; is also 2025 by Chris MacDonald. He thought it still had some growth to come. The company put out a press release via &lt;a href=&quot;https://www.globenewswire.com/news-release/2026/02/25/3244192/0/en/pulse-seismic-inc-reports-2025-financial-results-and-declares-regular-and-special-dividends.html&quot; target=&quot;_top&quot;&gt;Global Newswire&lt;/a&gt; about their annual results for 2025.  The company put out a &lt;a href=&quot;https://www.globenewswire.com/news-release/2026/07/28/3334898/0/en/pulse-seismic-inc-reports-q2-2026-financial-results-and-declares-regular-quarterly-dividend.html&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their second quarter results for 2026.  
&lt;br &gt;&lt;br &gt;
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/tsx-penny-stocks-market-caps-130507853.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; looks at this company and says it is a TSX Penny Stock with market Cap over $50M to consider.  This was June 3, 2026.
&lt;br &gt;&lt;br &gt;
Pulse Seismic Inc is a Canadian company which acts as a provider of seismic data to the energy sector in western Canada. The company is engaged in the acquisition, marketing, and licensing of 2D and 3D seismic data to the energy sector.   Its web site is here &lt;a href=&quot;https://pulseseismic.com/&quot; target=&quot;_top&quot;&gt; Pulse Seismic Inc&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was Evertz Technologies Ltd (TSX-ET, OTC-EVTZF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/08/evertz-technologies-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Badger Infrastructure Solutions Ltd (TSX-BDGI, OTC-BDGIF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/08/badger-infrastructure-solutions-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Wednesday, August 12, 2026 around 5 pm.  Tomorrow on my other blog I will write about Amber Kanwar Talks About Sun Life.... &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/08/amber-kanwar-talks-about-sun-life.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Tuesday, August 11, 2026 around 5 pm.
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/3312715753284339229/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/08/pulse-seismic-inc.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/3312715753284339229'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/3312715753284339229'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/08/pulse-seismic-inc.html' title='Pulse Seismic Inc'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-2886670289582046879</id><published>2026-08-07T17:40:05.628-04:00</published><updated>2026-08-07T17:40:05.628-04:00</updated><title type='text'>Evertz Technologies Ltd </title><content type='html'>Sound bite for Twitter is: Dividend Growth Tech.  Results of stock price testing is that the stock price is probably still reasonable.  Debt Ratios are fine. The Dividend Payout Ratios (DPR) far too high.  The current dividend yield is moderate with dividend growth low.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/et.htm&quot; target=&quot;_top&quot;&gt; Evertz Technologies Ltd &lt;/a&gt;.
&lt;br &gt;&lt;br &gt; 
Is it a good company at a reasonable price?  I worry about the high DPRs.  Dividends might be kept level for a while.  This is a small company so there is risk in that too.  It has generated cash and the total return include a large portion from dividends.  It has not grown much.  It is a negative that the Book Value has declined by 7% and 6% per year over the past 5 and 10 years.  It is probably a good stock for passive income.  The stock price does seem reasonable at the present time.
&lt;br &gt;&lt;br &gt; 
I own this stock of Evertz Technologies Ltd (TSX-ET, OTC-EVTZF).  I came across an article in G&amp;M about ET and it seemed a good dividend paying company.  It has high dividends and is probably riskier than average. The company also has a large amount of insider ownership.
&lt;br &gt;&lt;br &gt; 
When I was updating my spreadsheet, I noticed I have a total return of 8.04% with 1.71% from capital gains and $6.33% from dividends.  The company has given out special dividends when they had excess cash.  I do not find this very good.  Generally, companies reinvest excess money into their business.  Note that this company has the financial year ending in April each year and I am looking at the April 30, 2027 year end and the first quarter of 2027 dated July 31, 2026.
&lt;br &gt;&lt;br &gt; 
If you had invested in this company in December 2015, for $1,015.50 you would have bought 58 shares at $17.50 per share.  In December 2025, after 10 years you would have received $651.92 in dividends.  The stock would be worth $802.72.  Your total return would have been $1,454.64.  This would be a total return of 4.76% per year with 2.32% from capital loss and 7.08% from dividends.  There were two big special dividend payments in the past 10 years.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$17.50&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,015.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;58&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$651.92&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$802.72&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,454.64&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The current dividend yield is moderate with dividend growth low.  The current dividend yield is moderate (2% to 4%) at 4.88%.  The 5 year median dividend yield is good (5% to 6% ranges) at 5.86%.  The 10 year and historical median dividend yields are moderate at 4.96% and 4.15%.  The dividend growth is moderate (8% to 14% per year) at 8.5% per year over the past 5 years.  The last dividend increase was in 2025 and it was for 2.5%.  In 2021, 5 years ago, dividends were decreased by 25%, then in 2022 dividends were increased by 33%.  Dividend increases since 2022 have been low (under 8% per year).
&lt;br &gt;&lt;br &gt; 
The Dividend Payout Ratios (DPR) far too high.  The DPR for 2025 for Earnings per Share (EPS) is too high at 218% with 5 year coverage at 136%.  The DPR for 2025 for Earnings per Share excluding the special dividend is still too high at 98%.  The DPR for 2025 for Cash Flow per Share (CFPS) is too high at 146% with 5 year coverage at 88%. The DPR for 2025 for Cash Flow per Share (CFPS) without the special dividend is too high at 65%.  The DPR for 2025 for Free Cash Flow (FCF) is good at 227% with 5 year coverage at 116%.  
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;218.07%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;135.66%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;145.95%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;88.49%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;226.58%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;116.02%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt; 
Debt Ratios are fine. The Long Term Debt/Market Cap Ratio for 2025 is good at 0.00 and currently at 0.00. The Liquidity Ratio for 2025 is good at 1.62 and 1.62 currently.  If you added in Cash Flow after dividends, the ratios are low at 1.34 and currently good at 1.76.  The Debt Ratio for 2025 is good at 1.90 and 1.90 currently.  The Leverage and Debt/Equity Ratios for 2025 are good at 2.11 and 1.11 and currently at 2.11 and 1.11.  
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.02&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.02&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.62&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.62&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.34&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.76&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.90&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.90&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.11&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.11&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.11&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.11&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 19 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.45%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.92%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.65%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.18%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.76%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-2.32%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.08%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.56%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.97%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-1.51%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.48%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2006&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;19&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.08%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.91%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.09%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.82%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are 12.56, 15.29 and 17.87.  The corresponding 10 year ratios are 13.16, 16.26 and 19.68.  The corresponding historical ratios are 13.92, 16.68, 19.92.  The current ratio is 19.60 based on a stock price of $16.79 and EPS estimate for 2026 of $0.86.  The current ratio is between the median and high ratio of the 10 median ratios.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt; 
I get a Graham Price of $7.12. The 10-year low, median, and high median Price/Graham Price Ratios are 1.49, 1.71 and 2.00.  The current ratio is 2.36 based on a stock price of $16.79.  This ratio is above the high ratio of 10 year median ratios.  This stock price testing suggests that the stock price is relatively expensive.  
&lt;br &gt;&lt;br &gt; 
I get a 10-year median Price/Book Value per Share Ratio of 3.85.  The current P/B Ratio is 6.39 based on a Book Value of $198.17, Book Value per Share of $2.62 and a stock price of $16.79.  The current ratio is 66% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt; 
I get a 10-year median Price/Cash Flow per Share Ratio of 13.65.  The current ratio is 13.88 based on Cash Flow per Share estimate for 2026 of $1.21, Cash Flow of $91.5M and a stock price of $16.79.  The current ratio is 2% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt; 
I get an historical median dividend yield of 4.15%.  The current ratio is 4.88% based on dividends of $0.82 and a stock price of $16.79.  The current dividend yield is 18% above the historical median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt; 
I get a 10 year median dividend yield of 4.96%.  The current ratio is 4.88% based on dividends of $0.82 and a stock price of $16.79.  The current dividend yield is 2% below the 10 year median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt; 
The 10-year median Price/Sales (Revenue) Ratio is 2.52.  The current P/S Ratio is 2.36 based on Revenue estimate for 2026 of $538.4M, Revenue per Share of $7.12 and a stock price of $16.79.  The current ratio is 7% below the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt; 
Results of stock price testing is that the stock price is probably still reasonable.  The 10 year dividend yield test is saying that the stock price is reasonable, but above the median.  The P/S Ratio test says that the stock price is reasonable and below the median.  The rest of the testing says the stock price is from reasonable to expensive.  My caution is that the DPRs are too high, but on the other had they do have lots of cash.  The other caution is the P/B Ratio test where we are also dealing with real values rather than estimates and that test says that the stock price is expensive. 
&lt;br &gt;&lt;br &gt; 
When I look at analysts’ recommendations, I find Strong Buy (2), Buy (1) and Hold (1).  The consensus would be a Strong Buy.  The 12 month stock price consensus is $17.75 with a high of $18.00 and a low of $17.00.  The 12 month stock price consensus of $17.75 implies a total return of 10.60% with 5.72% from capital gains and 4.88% from dividends based on a current stock price of $16.79.
&lt;br &gt;&lt;br &gt; 
The only entry for 2026 on &lt;a href=&quot;https://stockchase.com/ET-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; says it is a top pick because they have $500M in sales and no debt.  Amy Legate-Wolfe on &lt;a href=&quot;https://www.fool.ca/2026/05/06/3-canadian-stocks-that-look-like-smart-long-term-buys-today-2/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks this stock is a long term buy, but she says that the payout coverage needs monitoring.  
Christopher Liew on &lt;a href=&quot;https://www.fool.ca/2026/04/10/2-technology-stocks-with-the-kind-of-potential-that-could-make-millionaires/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; also thinks that this company has a great future.  The company put out a press release via Newsfile and &lt;a href=&quot;https://finance.yahoo.com/markets/stocks/articles/evertz-technologies-announces-fiscal-2026-201400124.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; about their 2026 year end.  The company put out a press release via &lt;a href=&quot;https://www.newsfilecorp.com/release/264820/Evertz-Technologies-Limited-to-Announce-First-Quarter-2026-Results-on-September-10-2025&quot; target=&quot;_top&quot;&gt;Newsfile&lt;/a&gt; about their first quarter of 2027.  
&lt;br &gt;&lt;br &gt; 
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/evertz-technologies-tsx-et-17-061747515.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock.  They think that there is a near term risk that customer concentration and regional exposure could lead to uneven revenue in tougher conditions.  
&lt;br &gt;&lt;br &gt; 
Evertz Technologies Ltd is a supplier of software, equipment and technology solutions to the television broadcast, telecommunications, professional audio-visual, government, military, enterprise, and new media sectors. The Company designs, manufactures, and distributes video and audio infrastructure solutions for the production, post-production, broadcast, and telecommunications markets.   Its web site is here &lt;a href=&quot;https://evertz.com/&quot; target=&quot;_top&quot;&gt; Evertz Technologies Ltd &lt;/a&gt;.  
&lt;br &gt;&lt;br &gt; 
The last stock I wrote about was about Andrew Peller Ltd (TSX-ADW.A, OTC-ADWPF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/08/andrew-peller-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Pulse Seismic Inc (TSX-PSD, OTC-PLSDF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/08/pulse-seismic-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Monday, August 10, 2026 around 5 pm.  
&lt;br &gt;&lt;br &gt; 
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt; 
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.
</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/2886670289582046879/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/08/evertz-technologies-ltd.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/2886670289582046879'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/2886670289582046879'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/08/evertz-technologies-ltd.html' title='Evertz Technologies Ltd '/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-1068197015146035538</id><published>2026-08-05T18:37:00.210-04:00</published><updated>2026-08-05T18:37:00.211-04:00</updated><title type='text'>Andrew Peller Ltd</title><content type='html'>Sound bite for Twitter is: Dividend Growth Consumer.  Results of stock price testing is that the stock price is probably expensive.  Debt Ratios are good. The Dividend Payout Ratios (DPR) are currently good.  The current dividend yield is moderate with dividend growth low.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/adw.htm&quot; target=&quot;_top&quot;&gt; Andrew Peller Ltd&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  Fairfax has offered to buy this stock at around $8.00 a share.  A group led by Andrew Peller is rolling its shares into the buyer rather than selling their shares.  See an article on &lt;a href=&quot;https://www.morningstar.com/news/dow-jones/202606153406/andrew-peller-set-to-end-family-control-in-c579-million-sale-to-fairfax-financial&quot; target=&quot;_top&quot;&gt;Morningstar&lt;/a&gt;. If I know a stock I owned is being bought out, I sell.  Why hold on for maybe months before you get your money and you can only generally get slightly more money. 
&lt;br &gt;&lt;br &gt;
I do not own this stock of Andrew Peller Ltd (TSX-ADW.A, OTC-ADWPF).  This stock was on Mike Higgs&#39; dividend growth stock list. I owned this stock as Andres Wines Ltd between 1996 and 2000.  When I held this stock, it was called Andres Wines Ltd. I sold in 2000 and I only made a total return of 5.41% per year.

Wh&lt;br &gt;&lt;br &gt;en I was updating my spreadsheet, I noticed the stock climbed sharply in June 2026 and that was due to a definitive agreement to be acquired by Fairfax Financial Holdings Limited.  After earnings losses in 2023 and 2024, the company had positive earnings in 2025.  This year earnings are up 143% and higher than they were in 2021.  There may be a Total Return loss over the 5 years to the end 2025, but the stock is up 50% year to date.  Note that the financial year ends in 31 March each year, so I am reviewing the March 31, 2026 year end.
&lt;br &gt;&lt;br &gt;
If you had invested in this company in December 2015, for $1,004.01 you would have bought 147 shares at $6.83 per share.  In December 2025, after 10 years you would have received $320.77 in dividends.  The stock would be worth $779.10.  Your total return would have been $1,099.87.  This would be a total return of 1.05% per year with 2.50% from capital loss and 3.55% from dividends.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;$6.83&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,004.01&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;147&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$320.77&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$779.10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,099.87&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The current dividend yield is moderate with dividend growth low.  The current dividend yield is moderate (2% to4% ranges) at 3.08%.  The 5 year median dividend yield is good (5% to 6% ranges) at 5.07%.  The 10 year and historical median dividend yield is moderate at 2.41% and 3.84%.  The dividends grew by a low amount (less than 8% per year) at 2.7% per year over the past 5 years.  The main reason is that dividends have been flat for 3 years.  The last dividend increase was in 2022 and it was for 9.04%.  
&lt;br &gt;&lt;br &gt;
The Dividend Payout Ratios (DPR) are currently good.  The DPR for 2025 for Earnings per Share (EPS) is good at 40% with 5 year coverage too high at 121%.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) is good at 40% with 5 year coverage too high at 137%.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 15% with 5 year coverage at 26%. The DPR for 2025 for Free Cash Flow (FCF) is good at 23% with 5 year coverage high at 50%.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;40.38%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;120.95%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;39.55%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;136.72%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.59%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;26.20%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;23.12%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;50.16%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
Debt Ratios are good.  The Long Term Debt/Market Cap Ratio for 2025 is high at 0.63 and currently good at 0.39. The Liquidity Ratio for 2025 is good at 3.25 and 3.25 currently.  The Debt Ratio for 2025 is good at 2.00 and 2.00 currently.  The Leverage and Debt/Equity Ratios for 2025 are good at 2.00 and 1.00 and currently at 0.00 and 0.00.  (They no longer have any debt.)
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.63&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.39&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.38&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.23&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.25&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.75&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.00&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 41 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.71%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-9.66%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-12.75%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.09%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.25%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.05%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-2.50%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.55%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.51%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.02%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.66%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.36%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.95%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.98%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.97%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.06%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.47%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.04%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.43%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1995&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;30&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.46%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.72%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.93%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.78%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1990&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;35&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.81%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.65%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.97%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.68%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1985&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;40&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.50%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.45%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.81%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.64%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1984&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;41&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.61%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.51%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.10%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are 6.83, 7.80 and 8.76.  The corresponding 10 year ratio of 12.87, 17.82 and 20.96.  The corresponding historical ratios are 11.39, 13.12 and 14.71.  The current ratio is 16.98 based on a stock price of $7.98 and EPS estimate for 2027 of $0.47.  This ratio is between the low and median ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I also have Adjusted Earnings per Share data (AEPS). The 5-year low, median, and high median Price/Earnings per Share Ratios are 12.21, 15.40 and 18.59.  The corresponding 10 year ratio of 13.24, 17.13 and 21.26.  The corresponding historical ratios are 11.68, 14.65 and 16.08.  The current ratio is 15.65 based on a stock price of $7.98 and EPS estimate for 2027 of $0.51.  This ratio is between the low and median ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $8.31.   The 10-year low, median, and high median Price/Graham Price Ratios are 0.97, 1.29 and 1.67.  The current ratio is 0.96 based on a stock price of $7.98.  The current ratio is below the low ratio of the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Book Value per Share Ratio of 1.53.  The current ratio is 1.33 based on a stock price of $7.98, Book Value of $264.3M and Book Value per Share of $6.02.  The current ratio is 13% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Cash Flow per Share Ratio of 14.04.  The current ratio is 7.98 based on Cash Flow per Share estimate for 2027 of $1.00, Cash Flow of $43.91 and a stock price of $7.98.  The current ratio is 43% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I get an historical median dividend yield of 3.84%.  The current dividend yield is 3.08% based on a stock price of $7.98 and Dividends of $0.25.  The current dividend yield is 19.7% below the historical median ratio.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I get a 10 year median dividend yield of 2.41%.  The current dividend yield is 3.08% based on a stock price of $7.98 and Dividends of $0.25.  The current dividend yield is 28% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;
The 10-year median Price/Sales (Revenue) Ratio is 1.05.  The current P/S 0.89 based on a Revenue estimate for 2027 of $395.6M, Revenue per Share of $9.01 and a stock price of $7.9.  The current ratio is 16% below the current P/S Ratio.   This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably expensive.  The dividend yield testing is saying the stock price is relatively expensive, but the P/S Ratio testing is saying that it is relatively reasonable.  The rest of the testing ranges from cheap to reasonable but above the median.
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find one Hold (1). The consensus is a Hold. The 12 month consensus stock price is $8.00 with a high of $8.00 and a low of $8.00.  This is the offer from Fairfax.  The 12 month stock price consensus implies a total return of 3.33% with 0.25% from capital gains and 3.08% from dividends based on a current stock price of $7.98.
&lt;br &gt;&lt;br &gt;
The one entry on &lt;a href=&quot;https://stockchase.com/ADW.A-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; for 2026 say Do Not Buy. Analyst says the company is fairly well run but it is in a tough area with thin margins and lots of taxes.  Amy Legate-Wolfe on &lt;a href=&quot;https://www.fool.ca/2026/04/20/inflation-just-hit-2-4-3-canadian-dividend-stocks-built-to-hold-up/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says to buy companies that can survive when costs rise.  Christopher Liew on &lt;a href=&quot;https://www.fool.ca/2025/11/30/forget-seasonality-2-tsx-stocks-to-lift-your-spirits-all-year-round/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says that you should buy this company for passive income.  The company put out a &lt;a href=&quot;https://ir.andrewpeller.com/news/news-details/2026/Andrew-Peller-Limited-Reports-Financial-Results-for-Fourth-Quarter-and-Fiscal-Year-2026/default.aspx&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their fourth quarter ending March 31, 2026.  The company put out a &lt;a href=&quot;https://ir.andrewpeller.com/news/news-details/2026/Andrew-Peller-Limited-Announces-First-Quarter-Fiscal-2027-Dividend/default.aspx&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their first quarter of 2027.  
&lt;br &gt;&lt;br &gt;
The Canadian Press via &lt;a href=&quot;https://ca.finance.yahoo.com/news/fairfax-signs-deal-buy-canadian-151949337.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; put out a press release about Fairfax Financial Holdings Ltd buying Andrew Peller Ltd.  Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/does-andrew-peller-tse-adw-123133868.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock think this stock is worth keeping an eye on.  
&lt;br &gt;&lt;br &gt;
Andrew Peller Ltd is a wine-producing company. The company is engaged in the production, bottling, and marketing of wine, spirits, and craft beverage alcohol products in Canada.   Its web site is here &lt;a href=&quot;https://www.andrewpeller.com/&quot; target=&quot;_top&quot;&gt; Andrew Peller Ltd&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was BlackBerry Ltd (TSX-BB, NYSE-BB) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/08/blackberry-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Evertz Technologies Ltd (TSX-ET, OTC-EVTZF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/08/evertz-technologies-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Friday, August 7, 2026 around 5 pm.  Tomorrow on my other blog I will write about Something to Buy August 2026 &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/08/something-to-buy-august-2026.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Thursday, July 2, 2026 around 5 pm.
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.
</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/1068197015146035538/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/08/andrew-peller-ltd.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/1068197015146035538'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/1068197015146035538'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/08/andrew-peller-ltd.html' title='Andrew Peller Ltd'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-1093636806636274211</id><published>2026-08-03T17:21:27.627-04:00</published><updated>2026-08-03T17:23:03.278-04:00</updated><title type='text'>BlackBerry Ltd</title><content type='html'>Sound bite for Twitter is: Canadian Tech Stock.  Results of stock price testing is that the stock price is probably expensive.  Debt Ratios are good. This stock never paid a dividend so there is no dividend yield or Dividend Payout Ratios (DPR). See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/bb.htm&quot; target=&quot;_top&quot;&gt; BlackBerry Ltd&lt;/a&gt;.
&lt;br &gt;&lt;br &gt; 
Is it a good company at a reasonable price?  Analysts’ recommendations are all over the place from Strong Buy to Sell.  Analyst 12 months stock price is lower than the current stock price.  You have to wonder if this will be a profitable company again.  I am not interested in this at present.  It would seem to be have a rather high price at this point.
&lt;br &gt;&lt;br &gt; 
I do not own this stock of BlackBerry Ltd (TSX-BB, NYSE-BB) but I used to.   I bought this stock for capital gain.  I first bought it in 1999 and then some more in 2000.  I sold some in 2006 and 2007 to lock in some profit.
I sold the rest of my stock in 2010. I had this stock for just over 10 years and a total return of 20.18% per year.
&lt;br &gt;&lt;br &gt; 
When I was updating my spreadsheet, I noticed that the stock price has climbed a lot recently and the stock price is up 132% to July 25, 2026.  In this case if you had invested in this company in December 2016, for $1,000.62 you would have bought 109 shares at $9.18 per share.  On July 25, 2026, after almost 10 years you would have received $0 in dividends.  The stock would be worth $1,312.36.  Your total return would have been $1,312.36.  This would be a total return of 2.75% per year with 2.75% from capital gain and 0% from dividends.  The total return for the last 5 years from December 2015 to December 2025 is less.  See chart of total return below.  There has not been a positive 5 year total return for quite some time.  (Note that in August 2026, stock price has comedown a bit and 5 year total return is now on 2.65%)
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$9.18&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,000.62&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;109&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$0.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,312.36&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,312.36&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt; 
I also noticed that all the officers I follow have bought more shares over the past years.  None of the directors have and most of the directors, including the chairman have no shares at all.  They all have Deferred Share Units.  The last thing to mention is that analysts are all over place on their recommendations from Strong Buy to Sell.
&lt;br &gt;&lt;br &gt; 
Please note that the financial year for this stock ends at February 28 each year.  I am looking at the February 28, 2026 fourth quarter financial results.  The estimates are for the financial year ending in February 28, 2027.  The financial statements and the estimates I found are all in US$.
&lt;br &gt;&lt;br &gt; 
This stock never paid a dividend so there is no dividend yield or Dividend Payout Ratios (DPR). 
&lt;br &gt;&lt;br &gt; 
Debt Ratios are good. The Long Term Debt/Market Cap Ratio for 2025 is good at 0.10 and currently at 0.04. The Liquidity Ratio for 2025 is good at 2.12 and 2.10 currently.  The Debt Ratio for 2025 is good at 2.49 and 2.49 currently.  The Leverage and Debt/Equity Ratios for 2025 are good at 1.67 and 0.67 and currently at 1.67 and 0.67.  
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.04&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.81&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.32&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.12&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.10&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.27&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.27&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.49&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.49&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.67&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.67&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.67&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.67&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
The Total Return per Year is shown below for years of 5 to 29 to the end of 2025 in CDN$.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-9.30%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-9.30%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-8.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-8.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-14.88%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-14.88%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-7.67%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-7.67%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-5.28%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-5.28%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1996&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;29&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.15%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.15%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
The Total Return per Year is shown below for years of 5 to 29 to the end of 2025 in US$.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-10.58%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-10.58%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-8.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-8.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-16.64%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-16.64%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-8.42%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-8.42%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-4.91%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-4.91%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1996&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;29&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.15%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.15%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are negative and useless.  The corresponding 10 year ratios are negative and useless.  The corresponding historical ratio are 6.62, 11.95 and 15.48. The current ratio is 74.61 based on a stock price of $8.58 and EPS estimate for 2027 of $0.12.  The current ratio is very high and would imply that the stock price is relatively expensive.  This testing is in US$.
&lt;br &gt;&lt;br &gt; 
I also have Adjusted Earnings per Share (AEPS) data. The 5-year low, median, and high median Price/Adjusted Earnings per Share Ratios are 17.94, 23.16 and 28.38.  The corresponding 10 year ratios are 39.84, 82.65 and 115.53.  The corresponding historical ratio are 8.18, 17.25 and 28.38. The current ratio is 45.16 based on a stock price of $8.58 and AEPS estimate for 2027 of $0.19.  The current ratio is between the low and median ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median. This testing is in US$.  These ratios are also very high.
&lt;br &gt;&lt;br &gt; 
I get a Graham Price of $3.24.   The 10-year low, median, and high median Price/Graham Price Ratios are 1.98, 3.43 and 4.33.  The current ratio is 3.69 based on a stock price of $11.93.  The current ratio is between the median and high ratios of the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable but above the median.  This testing is in CDN$.
&lt;br &gt;&lt;br &gt; 
I get a 10-year median Price/Book Value per Share Ratio of 2.73.  The current ratio is 6.95 based on Book Value of $725M, Book Value per Share of $1.23 and a stock price of $8.58.  The current ratio is 154% above the 10 year median ratio. This stock price testing suggests that the stock price is relatively expensive.  This testing is in US$.
&lt;br &gt;&lt;br &gt; 
I get a 10-year median Price/Cash Flow per Share Ratio of 7.91.  The current ratio is 122.57 based on Cash Flow per Share estimate for 2027 of $0.07, Cash Flow of $41.1M and a stock price of $8.58.  The current ratio is 1450% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.  This testing is in US$.
&lt;br &gt;&lt;br &gt; 
I cannot do any dividend yield testing as this stock does not have a dividend.  
&lt;br &gt;&lt;br &gt; 
The 10-year median Price/Sales (Revenue) Ratio is 4.27.  The current ratio is 8.20 based on Revenue estimate for 2027 of $614.5M, Revenue per Share of $1.05 and a stock price of $8.58.  The current ratio is 92% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.  This testing is in US$.
&lt;br &gt;&lt;br &gt; 
Results of stock price testing is that the stock price is probably expensive.  The P/S Ratio test is saying this.  Another usually good test is the P/GP Ratio test that is saying that the stock price is reasonable but above the median.  However, the P/GP Ratio are very high.  A number of tests are saying that the stock price is relatively high.  
&lt;br &gt;&lt;br &gt; 
When I look at analysts’ recommendations, I find Strong Buy (1), Buy (1), Hold (4), Underperform (1) and Sell (1).  The consensus would be a Hold.  The 12 month stock price consensus is $11.43 ($8.11 US$) with a High of $16.91 ($12.00 US$) and low of $7.44 ($5.28 US$).  The 12 month consensus stock price of $11.43 implies a total loss of 4.20% based on a current stock price of $11.93. 
&lt;br &gt;&lt;br &gt; 
There seems to be as many analysts on &lt;a href=&quot;https://stockchase.com/BB-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; calling for a Sell as calling for a Buy. One analyst says that its overriding challenge is that it&#39;s a fallen champion. Stock Chase gives this stock 2 and one half stars out of 5.  Karen Thomas on &lt;a href=&quot;https://www.fool.ca/2026/07/20/this-undervalued-tsx-stock-is-down-46-and-worth-holding-for-the-long-term/ &quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks that this stock is worth buying and holding for the Long Term.  Christopher Liew on &lt;a href=&quot;https://www.fool.ca/2026/06/15/why-smart-investors-are-eyeing-these-3-canadian-stocks-right-now-2/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says it is now a software-growth story suited to investors seeking growth despite market turbulence.  The company put out a &lt;a href=&quot;https://feeds.issuerdirect.com/news-release.html?newsid=7308012226932522&amp;symbol=BB,BB:CA&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their fourth quarter ending in February 2026.  The company put out a &lt;a href=&quot;https://feeds.issuerdirect.com/news-release.html?newsid=5065034526047655&amp;symbol=BB,BB:CA&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their first quarter of 2027 ending in May 2026.  
&lt;br &gt;&lt;br &gt; 
Zacks via &lt;a href=&quot;https://ca.finance.yahoo.com/news/bbs-strong-start-prompts-higher-142600371.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock. Vaishali Doshi says it started strong in fiscal year 2027, but can it deliver. Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/blackberry-tsx-bb-stock-could-231522939.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock.  They think it might be overvalued.  They say some think it is undervalued and some think it is overvalued.  They have one warning of Significant insider selling over the past 3 months.  But that is options not taken up.  All the officers I am following bought shares in the past year.  However, I can only find one director with any shares. Mostly the directors have options.
&lt;br &gt;&lt;br &gt; 
BlackBerry, once known for being the world&#39;s largest smartphone manufacturer, is now exclusively a software provider with a stated goal of end-to-end secure communications for enterprises.   Its web site is here &lt;a href=&quot; https://www.blackberry.com/en&quot; target=&quot;_top&quot;&gt; BlackBerry Ltd&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt; 
The last stock I wrote about was about was Well Health Technologies Corp (TSX-WELL, OTCQX-WHTCF) ... &lt;a href=&quot;  https://spbrunner.blogspot.com/2026/07/well-health-technologies-corp.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Andrew Peller Ltd (TSX-ADW.A, OTC-ADWPF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/08/andrew-peller-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Wednesday, August 5, 2026 around 5 pm.  Tomorrow on my other blog I will write about Dividend Stocks August 2026.... &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/08/dividend-stocks-august-2026.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Tuesday, June 30, 2026 around 5 pm.
&lt;br &gt;&lt;br &gt; 
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/1093636806636274211/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/08/blackberry-ltd.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/1093636806636274211'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/1093636806636274211'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/08/blackberry-ltd.html' title='BlackBerry Ltd'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-6607225604521960382</id><published>2026-07-31T16:59:37.394-04:00</published><updated>2026-07-31T17:01:50.520-04:00</updated><title type='text'>Well Health Technologies Corp</title><content type='html'>Sound bite for Twitter is: Heath Care Sector stock.  Results of stock price testing is that the stock price is probably cheap.  Debt Ratios are mostly fine, but they need to improve their Liquidity Ratio. This stock has no dividends so no dividend yield and no Dividend Payout Ratios (DPR).  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/well.htm&quot; target=&quot;_top&quot;&gt; Well Health Technologies Corp&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  I own this stock and I bought it with my fooling around money.  I plan to keep this stock.  It would seem that it is currently cheap.
&lt;br &gt;&lt;br &gt;
I own this stock of Well Health Technologies Corp (TSX-WELL, OTCQX-WHTCF).  I was interested in this stock when I heard it was to acquire Toronto based MyHealth Centers.  CanTech Letter says that TSX stock investors can buy today is Well Health (TSX-WELL), a company that operates in the health-tech space. WELL stock has already returned over 4,000% to shareholders since its initial public offering in April 2016.  No Dividend.  See 
&lt;a href=&quot; https://www.cantechletter.com/2025/07/well-health-technologies-has-an-increasingly-attractive-growth-profile-raymond-james-says/&quot; target=&quot;_top&quot;&gt;CanTech Letter&lt;/a&gt;. 
&lt;br &gt;&lt;br &gt;
When I was updating my spreadsheet, I noticed that this stock has not done much since I bought it last year.  I have a loss of 12%.
&lt;br &gt;&lt;br &gt;
If you had invested in this company in December 2015, for $1,007.24 you would have bought 26 shares at $38.74 per share.  In December 2025, after 10 years you would have received $247.17 in dividends.  The stock would be worth $2,547.22.  Your total return would have been $2,794.39.  This would be a total return of 11.26% per year with 9.72% from capital gain and 1.54% from dividends.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;$0.44&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,000.12&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2,273&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$0.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$9,069.27&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$9,069.27&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
This stock has no dividends so no dividend yield and no Dividend Payout Ratios (DPR).
&lt;br &gt;&lt;br &gt;
Debt Ratios are mostly fine, but they need to improve their Liquidity Ratio. The Long Term Debt/Market Cap Ratio for 2025 is good at 0.42 and currently at 0.45. The Liquidity Ratio for 2025 is low at 1.03 and far too low at 0.83 currently.  If you added in Cash Flow after dividends, the ratios are still low at 1.37 and currently too low at 1.08.  The Debt Ratio for 2025 is good at 1.98 and 1.94 currently.  The Leverage and Debt/Equity Ratios for 2025 are fine at 2.43 and 1.22 and currently at 2.50 and 1.29.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.42&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.45&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.53&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.50&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.03&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.83&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.37&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.08&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.98&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.94&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.43&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.50&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.22&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.29&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 8 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-13.10%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-13.10%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2017&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;31.73%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;31.73%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are coming up 0 because of too many earnings losses in the years of the past 5 years.  The corresponding 7 year ratios are all negative and so useless.  Therefore, I can do not P/E Ratio testing.
&lt;br &gt;&lt;br &gt;
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Earnings per Share Ratios are 12.86, 19.50 and 26.14.  The corresponding 8 year ratios are 9.22, 13.74 and 18.26.  The current ratio is 16.83 based on AEPS estimate for 2026 of $0.24 and a stock price of $4.04.  This ratio is between the median and high ratios of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $4.30.   The 10-year low, median, and high median Price/Graham Price Ratios are 0.71, 1.08 and 1.26.  The current ratio is 0.94 based on a stock price of $4.04.  The current ratio is between the low and median ratios of the 10 year median ratios. This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Book Value per Share Ratio of 1.52.  The current ratio is 1.18 based on Book Value of $867.8M, Book Value per Share of $3.42 and a stock price of $4.04.  The current ratio is 22% below the 10 year median ratio. This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I also have a Book Value per Share estimate for 2026 of $3.36.  This produces a ratio of 1.20 with a Stock Price of $4.04 and a Book Value of $853M.  This ratio is 20.8% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Cash Flow per Share Ratio of 11.39.  The current ratio is 8.88 based on Cash Flow per Share estimate for 2026 of $0.45, Cash Flow of $115.5M and a stock price of $4.04.  The current ratio is 22% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I cannot do any dividend yield testing because this stock has no dividends.  
&lt;br &gt;&lt;br &gt;
The 10-year median Price/Sales (Revenue) Ratio is 2.02.  The current ratio is 0.65 based on Revenue estimate for 2026 of $1590M, Revenue per Share of $6.26 and a Stock Price of $4.04.  The current ratio is 68% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.
 &lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably cheap.  The P/S Ratio test is saying this and it is confirmed by the P/GP Ratio test.  The other tests say that the stock price is cheap to reasonable.
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find Strong Buy (8), Buy (4), and Hold (1).  The consensus would be a Strong Buy.  The 12 month stock price consensus is $7.18 with a high of $8.25 and low of $5.00.  The consensus stock price of $7.18 implies a total return of $77.72% all from capital gains based on a current stock price of $4.04.
&lt;br &gt;&lt;br &gt;
There is really a divergence of opinion on this stock on &lt;a href=&quot;https://stockchase.com/WELL-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; and quite a number of entries for 2026.  One analyst says Do Not Buy because it tries to be a technology company but has yet to prove it and he sold. Another says Buy because it is an exciting growth play and not an if story, but a when story.  Jitendra Parashar on &lt;a href=&quot;https://www.fool.ca/2026/07/29/3-canadian-stocks-with-the-potential-to-triple-in-value-within-5-years-7/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks this stock could be a strong multi-year growth winner.  Amy Legate-Wolfe on &lt;a href=&quot;https://www.fool.ca/2026/07/27/analysts-agree-these-canadian-stocks-are-strong-buys-2/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says this stock is a strong buy and that it is expanding fast in clinics and healthcare software.  The company put out a &lt;a href=&quot;https://well.company/events/well-health-to-announce-fourth-quarter-and-year-end-2025-financial-results/&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about its fourth quarter results for 2025.  The company put out a &lt;a href=&quot;https://news-releases.well.company/news-releases/well-health-delivers-record-q1-2026-with-canadian-clinics-run-rate-exceeding-500m-and-revenue-up-25-to-368m/&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about its first quarter of 2026..  
&lt;br &gt;&lt;br &gt;
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/leadership-hires-clarify-well-health-151123729.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock.  It says to own WELL, you need to believe that its mix of clinics, digital tools, and AI can justify today&#39;s valuation despite forecast earnings declines and integration risk.  It has two warnings on this stock of interest payments are not well covered by earnings; and earnings are forecast to decline by an average of 12% per year for the next 3 years.
&lt;br &gt;&lt;br &gt;
WELL Health Technologies Corp is a practitioner-focused digital healthcare company.  Its web site is here &lt;a href=&quot;https://well.company/&quot; target=&quot;_top&quot;&gt; Well Health Technologies Corp&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was Stingray Digital Group Inc (TSX-RAY.A, OTC-STGYF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/stingray-digital-group-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be BlackBerry Ltd (TSX-BB, NYSE-BB) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/08/blackberry-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Monday, August 3, 2026 around 5 pm.  
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.
&lt;br &gt;&lt;br &gt;
Also, on my book blog I have put a review of the book The Golden Road by William Dalrymple &lt;a href=&quot;https://spbrunner2.blogspot.com/2026/07/the-golden-road-by-william-dalrymple.html&quot; target=&quot;_top&quot;&gt;learn more&lt;/a&gt;...</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/6607225604521960382/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/07/well-health-technologies-corp.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/6607225604521960382'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/6607225604521960382'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/07/well-health-technologies-corp.html' title='Well Health Technologies Corp'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-3545050087015714400</id><published>2026-07-29T16:22:25.960-04:00</published><updated>2026-07-29T16:23:03.040-04:00</updated><title type='text'>Stingray Digital Group Inc</title><content type='html'>Sound bite for Twitter is: Dividend Paying Consumer. Results of stock price testing is that the stock price is probably on the expensive side.  Debt Ratios need improving and the company has too much debt.  The Dividend Payout Ratios (DPR) are good.  The current dividend yield is moderate with dividend growth low.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/ray.htm&quot; target=&quot;_top&quot;&gt; Stingray Digital Group Inc&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  There is a problem that they have not put out audited financial statements for their fourth quarter of March 31, 2026.  I am using the unaudited results and this means that the audited values might be different.  This is a problem.  This is a risk.  I am going to hold on to the stock I now have.  I have not decided if I would buy any more.  Analysts think that the stock will go up some 43% by next year.  My testing is showing the stock price as relatively expensive.  
&lt;br &gt;&lt;br &gt;
I own this stock of Stingray Digital Group Inc (TSX-RAY, OTC-STGYF).  I was following Newfoundland Capital Corp and Stingray bought them out. Also, I read the blub on CEO, Eric Boyko.  The site says he is an entrepreneur with nearly two decades of experience with start-ups.  Mr. Boyko has extensive expertise in early stage business innovations.
&lt;br &gt;&lt;br &gt;
When I was updating my spreadsheet, I noticed I have done fine with this stock.  It is with my fooling around money in my TFSA account.  I first bought this in 2018 and then made purchases in 2019, 2021, 2022 and 2023.  I have a total return of 16.86% with 13.59% from capital gains and 3.27% from dividends.  This return is to the end of June 2026.  Also note that this stock as a financial year ending March 31 each year, so I am looking at the fourth quarter dated March 31, 2026.
&lt;br &gt;&lt;br &gt;
They have not put out audited Fourth Quarter results for their financial year ending March 31, 2026.  I updated my spreadsheet from Supplemental Financial Information that they put out. Note that the stock price has gone up this year by 4.6%.  The reason that they had an earning loss in 2026 is that they had a write-off for Impairment of Goodwill and Broadcast Licenses.
&lt;br &gt;&lt;br &gt;
If you had invested in this company in December 2015, for $1,005.71 you would have bought 163 shares at $6.17 per share.  In December 2025, after 10 years you would have received $439.29 in dividends.  The stock would be worth $2,353.72.  Your total return would have been $2,793.01.  This would be a total return of 11.83% per year with 8.88% from capital gain and 2.95% from dividends.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$6.17&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,005.71&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;163&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$439.29&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$2,353.72&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$2,793.01&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The current dividend yield is moderate with dividend growth low.  The current dividend yield is moderate (2% to 4% ranges) at 2.25%.  The 5, 10 and historical dividend yields are moderate 4.12%, 3.91% and 3.71%.  The dividend growth is low (below 8% per year) at just 1.30% per year over the past 5 years.  The last dividend increase was in 2025 (and 2026 financial year) and it was for 13.33%.  Dividends for the 5 years before had been flat.  
&lt;br &gt;&lt;br &gt;
The Dividend Payout Ratios (DPR) are good.  The DPR for 2025 for Earnings per Share (EPS) is non-calculable due to an earnings loss with 5 year coverage high at 188%.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) is good at 24% with 5 year coverage at 33%.  The DPR for 2025 for Adjusted Free Cash Flow (AFCF) is good at 21% with 5 year coverage at 26%.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 17% with 5 year coverage at 18%. The DPR for 2025 for Free Cash Flow (FCF) is good at 25% with 5 year coverage at 30%.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;187.65%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;24.06%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;32.61%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AFCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21.33%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;26.10%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.02%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.39%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.37%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;29.99%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
Debt Ratios need improving and the company has too much debt.  The Long Term Debt/Market Cap Ratio for 2025 is good at 0.51 and currently at 0.49. Note that a number of analysts do not like to see this ratio at 0.50 and above.  The Liquidity Ratio for 2025 is too low at 0.79 and 0.79 currently.  If you added in Cash Flow after dividends, the ratios are still low at 1.20 and currently better at 1.51.  The Debt Ratio for 2025 is low at 1.26 and 1.26 currently.  The Leverage and Debt/Equity Ratios for 2025 are much too high at 4.86 and 3.86 and currently at 4.86 and 3.86.  I like to see these debt ratios below 3.00 and below 2.00.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Yr End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.51&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.49&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.77&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.73&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Int less BL&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.51&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.49&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.79&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.79&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.51&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.26&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.26&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.86&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.86&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.86&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.86&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 11 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.30%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20.46%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;16.99%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.47%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.86%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.83%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.88%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.95%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2014&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.93%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.46%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.46%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are 9.58, 13.22 and 16.86.  The corresponding 10 year ratios are 11.32, 14.24 and 17.15.  The corresponding historical ratios are 13.06, 15.25 and 17.45.  The current ratio is 9.61 based on a stock price of $15.11 and EPS estimate for 2027 of $1.57.  The current ratio is below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Earnings per Share Ratios are 5.73, 9.70 and 9.18.  The corresponding 10 year ratios are 6.16, 8.46 and 10.54.  The corresponding historical ratios are 6.16, 8.46 and 10.54.  The current ratio is 7.33 based on a stock price of $15.11 and AEPS estimate for 2027 of $2.06.  The current ratio is between the low ratio and median ratios of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I also have Adjusted Free Cash Flow (AFCF) data.  The 5-year low, median, and high median Price/Earnings per Share Ratios are 5.08, 6.32 and 7.64.  The corresponding 10 year ratios are 5.27, 6.50 and 7.87.  The corresponding historical ratios are 5.27, 6.50 and 7.87.  The current ratio is 7.15 based on a stock price of $15.11 and AFCF estimate for 2027 of $2.11.  The current ratio is between the median ratio and high ratios of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $12.01.   The 10-year low, median, and high median Price/Graham Price Ratios are 0.75, 0.86 and 1.00.  The current ratio is 1.26 based on a stock price of $15.11.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Book Value per Share Ratio of 1.99.  The current ratio is 4.86 based on a Book Value of $211.5M, Book Value per Share of $3.11 and a stock price of $15.11.  The current ratio is 144% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.  Book Value went down this year because of an earnings loss.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Cash Flow per Share Ratio of 5.76.  The current ratio is 5.26 based on Cash Flow per Share estimate for 2027 of $2.87, Cash Flow of $195.2M and a stock price of $15.11.  The current ratio is 8.6% below the 10 year ratio.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I get an historical median dividend yield of 3.71%.  The current dividend yield is 2.25% based on Dividends of $0.34 and a stock price of $15.11.  The current dividend yield is 39% below the historical median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;
I get a 10 year median dividend yield of 3.91%.  The current dividend yield is 2.25% based on Dividends of $0.34 and a stock price of $15.11.  The current dividend yield is 42% below the 10 year median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;
The 10-year median Price/Sales (Revenue) Ratio is 1.78.  The current P/S Ratio is 1.58 based on Revenue estimate for 2027 of $648.5M, Revenue per Share of $9.54 and a stock price of $15.11.  The current ratio is 11% below the 10 year median ratio.   This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably on the expensive side.  The 10 year median dividend yield test says this.  The P/S Ratio test does not agree and it says that the stock price is reasonable and below the median.  However, the P/GP Ratio test and P/B Ratio test, which are good tests, agree with the dividend yield test. Other tests show stock price as reasonable.
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find Strong Buy (3), and Buy (4).  The consensus would be a Strong Buy.  The 12 month stock price consensus is $21.36 with a high of $24.00 and a low of $20.00.  The 12 month stock price consensus of $21.36 implies a total return of 43.61% with 41.36% from capital gains and 2.25% from dividends based on a current stock price of $15.11.
&lt;br &gt;&lt;br &gt;
Last year, when I look at analysts’ recommendations, I found Strong Buy (3) and Buy (3).  The consensus would be a Strong Buy.  The 12 months target price given was $13.12 with a high of $13.50 and low of $13.00.  The 12 month target price of $13.12 implies a total return of 28.91% with 26.03% from capital gains and 2.88% from dividends based on a current stock price of $10.72.  What happened was a price increase to $15.11, a 40.95% increase so a Total return of 43.83% with 40.95% from capital gains and 2.88% from dividends based on a stock price of $10.72.
&lt;br &gt;&lt;br &gt;
There is only one analyst recommendation on &lt;a href=&quot;https://stockchase.com/RAY.A-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; for 2026.  It is a Top Pick.  The previous entry was in 2023 and a Watch. Christopher Liew via Yahoo Finance on &lt;a href=&quot;https://ca.finance.yahoo.com/news/2-canadian-stocks-supercharged-surge-210000827.html&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; writes about this stock and says it has self-sustained momentum.  The company put out a press release via &lt;a href=&quot;https://www.globenewswire.com/news-release/2026/06/09/3309397/0/en/stingray-reports-fourth-quarter-and-full-year-results-for-fiscal-2026.html&quot; target=&quot;_top&quot;&gt; Globe Newswire&lt;/a&gt; about their fourth quarter ending in March 2026.  
&lt;br &gt;&lt;br &gt;
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/stingray-group-inc-tse-ray-130754583.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock with regards to its dividend payments and says it can afford the dividend.  Simply Wall Street has one warning of has a high level of debt.  Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/too-consider-buying-stingray-group-141830212.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviewed this stock in May 2026 and thought the $14.79 price was too high for people to make a purchase of this stock..  
&lt;br &gt;&lt;br &gt;
Stingray Group Inc is a provider of multi-platform music services. It broadcasts music and video content on several platforms, including radio stations, premium television channels, digital TV, satellite TV, IPTV, the Internet, mobile devices, and game consoles. Geographically, the company derives its key revenue from Canada and the rest from the United States and other countries.  Its web site is here &lt;a href=&quot; https://www.stingray.com/&quot; target=&quot;_top&quot;&gt; Stingray Digital Group Inc&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was Loblaw Companies Ltd (TSX-L, OTC-LBLCF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/loblaw-companies-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Well Health Technologies Corp (TSX-WELL, OTCQX-WHTCF) ... &lt;a href=&quot;  https://spbrunner.blogspot.com/2026/07/well-health-technologies-corp.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Friday, July 31, 2026 around 5 pm.  Tomorrow on my other blog I will write about Sweden Buries Social Democracy.... &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/07/sweden-buries-social-democracy.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Thursday, July 30, 2026 around 5 pm.
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/3545050087015714400/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/07/stingray-digital-group-inc.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/3545050087015714400'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/3545050087015714400'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/07/stingray-digital-group-inc.html' title='Stingray Digital Group Inc'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-902236892422458641</id><published>2026-07-27T16:28:26.756-04:00</published><updated>2026-07-27T16:28:26.756-04:00</updated><title type='text'>Loblaw Companies Ltd </title><content type='html'>Sound bite for Twitter is: Dividend Growth Consumer. Results of stock price testing is that the stock price is probably relatively expensive.  Debt Ratios show that the company has too much debt.  The Dividend Payout Ratios (DPR) are good.  The current dividend yield is low with dividend growth moderate.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/lob.htm&quot; target=&quot;_top&quot;&gt; Loblaw Companies Ltd &lt;/a&gt;.
&lt;br &gt;&lt;br &gt;  
Is it a good company at a reasonable price?  The stock price of this stock has risen sharply since around January 2021.  I would worry that the growth in Revenue and Cash Flow is a lot lower than other growth, especially the stock price growth.  Eventually, all growth depends on Revenue growth. I also do not like buying dividend stock when the dividend yield is below 1.00%.  My testing is showing that on a lot of levels, the stock price is expensive as all tests point to this.  
&lt;br &gt;&lt;br &gt;  
I do not own this stock of Loblaw Companies Ltd (TSX-L, OTC-LBLCF), but I did in the past.  I owned it from 1996 to 2007.   It was originally a great stock.  I sold it in 2007 because it was having problems with its tech upgrade to its supply system and it did not seem that it would be fixed anytime soon.  The stock started to do well again in 2014, but I had bought Metro and it has done well for me and it is a pure grocery stock.  On the other hand, if I had bought more stock in 2007, I would have done very well with it to date.  However, you never know how thing will work out.
&lt;br &gt;&lt;br &gt;  
When I was updating my spreadsheet, I noticed because of the problems this company had with its tech upgrade, shareholders who had this stock for 25 still have not reach a yearly return of at least 8%.  From my spreadsheet, it looks like the stock hit a high in 2005 that was not duplicated until 2017, some 12 years later.  The tech upgrade was their supply management system.  I notice that if I cannot find a particular product in Metro, it will be there the next day.  Loblaws stores might have it the next day or in two weeks’ time or somewhere in between. 
&lt;br &gt;&lt;br &gt;  
What I have also noticed is that the stock price is climbing much faster than other values over the past 5 years. You can see that in the following chart in the 5 year figures where stock price is up 32% and the rest of the values show increases between 3.83% and 19.21%.  What also stands out is the lack of revenue growth.  In the chart below, I am showing 5 and 10 year total growth and per year growth in columns 3 and 4.  Column 5 shows growth over 12 months to the first quarter in 2026 and expected growth over this year.  
&lt;br &gt;&lt;br &gt;  
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Yr&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Per Year&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Coverage&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21.23%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.92%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.91%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;132.54%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.39%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.06%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;140.70%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;19.21%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.64%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20.67%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.83%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.67%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;72.34%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.50%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.00%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;295.16%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;31.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.54%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;40.77%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.48%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.77%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;180.92%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.88%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.17%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;321.99%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.49%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-0.19%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;103.44%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.36%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.67%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;121.70%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.29%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.83%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;279.86%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.28%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.62%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
If you had invested in this company in December 2015, for $1,012.77 you would have bought 62 shares at $16.34 per share.  In December 2025, after 10 years you would have received $227.68 in dividends.  The stock would be worth $3,847.10.  Your total return would have been $4,074.78.  This would be a total return of 15.49% per year with 14.28% from capital gain and 1.21% from dividends.  This calculation takes into consideration stock splits, which means that the original cost would be lowered by these splits.  (They split the stock in 2025.)
&lt;br &gt;&lt;br &gt;  
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$16.34&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,012.77&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;62&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$227.68&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$3,847.10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$4,074.78&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;  
The current dividend yield is low with dividend growth moderate.  The current dividend yield is low (below 2%) at 0.95%.  The 5, 10 and historical median dividend yields are also low at 1.45%, 1.49% and 1.45%.  The dividend growth is moderate (8% to 14% ranges per year) at 11.5% per year over the past 5 years.  The last dividend increase was 10% and it was in 2026.
&lt;br &gt;&lt;br &gt;  
The Dividend Payout Ratios (DPR) are good.  The DPR for 2025 for Earnings per Share (EPS) is good at 25% with 5 year coverage at 29%.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) is good at 23% with 5 year coverage at 23%.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 9% with 5 year coverage at 9%. The DPR for 2025 for Free Cash Flow (FCF) is good at 22% with 5 year coverage at 18%.  FCF for 2025 varies from $2,049M, to $4,097M.  I am using $3,580M.
&lt;br &gt;&lt;br &gt;  
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;24.84%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;28.77%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22.69%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;23.32%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.77%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.67%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.97%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt; 
Debt Ratios show that the company has too much debt.  The Long Term Debt/Market Cap Ratio for 2025 is good at 0.08 and currently at 0.08. The Liquidity Ratio for 2025 is low at 1.08 and 1.09 currently.  If you added in Cash Flow after dividends, the ratios are still low at 1.48 and currently fine at 1.52.  The Debt Ratio for 2025 is low at 1.37 and 1.36 currently.  The Leverage and Debt/Equity Ratios for 2025 are too high at 3.71 and 2.71 and currently at 3.77 and 2.77.  
&lt;br &gt;&lt;br &gt;  
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.08&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.08&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.13&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.12&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.08&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.09&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.48&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.52&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.37&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.36&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.71&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.77&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.71&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.77&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
The Total Return per Year is shown below for years of 5 to 37 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;  
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.50%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;33.30%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;31.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.67%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.29%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.49%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.28%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.21%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.65%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.24%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.36%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.95%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.70%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.69%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.01%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.07%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.50%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.58%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.93%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1995&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;30&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.51%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.97%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.19%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.77%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1990&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;35&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.36%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.81%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.15%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.65%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1988&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;37&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.92%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.17%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.30%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;  
The 5-year low, median, and high median Price/Earnings per Share Ratios are 16.96, 18.96 and 21.83.  The corresponding 10 year ratios are 18.77, 22.52 and 25.39.  The corresponding historical ratios are 17.05, 19.42 and 21.84.  The current ratio is 28.85 based on a stock price of $65.49 and EPS estimate for 2026 of $2.27.  The current ratio is above the high ratio of the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.  The ratios are pretty consistent, so this is a good test.
&lt;br &gt;&lt;br &gt;  
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Earnings per Share Ratios are 14.27, 15.98 and 18.68.  The corresponding 10 year ratios are 14.50, 16.10 and 18.36.  The corresponding historical ratios are 13.64, 15.99 and 18.16.  The current ratio is 25.38 based on a stock price of $65.49 and AEPS estimate for 2026 of $2.58.  The current ratio is above the high ratio of the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.  The ratios are pretty consistent, so this is a good test.
&lt;br &gt;&lt;br &gt;  
I get a Graham Price of $23.21.   The 10-year low, median, and high median Price/Graham Price Ratios are 1.16, 1.27 and 1.51.  The current ratio is 2.82 based on a stock price of $65.49.  The current ratio is above the high ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;  
I get a 10-year median Price/Book Value per Share Ratio of 2.33.  The current ratio is 7.05 based on a Book Value of $10,909M, Book Value per Share of $9.28 and stock price of $65.49.  The current ratio is 203% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;  
I also have Book Value per Share estimate of $9.57 for 2026.  This value, with a stock price of $65.49 and book Value of $11,249M gives a ratio of 9.84.  This ratio is 194% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;  
I get a 10-year median Price/Cash Flow per Share Ratio of 7.84.  The current ratio is 11.63 based on Cash Flow for the last 12 months of $6,619M, Cash Flow per Share of $5.63 and a stock price of $65.49.  The current ratio is 48% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;  
I get an historical median dividend yield of 1.45%.  The current dividend yield is 0.95% based on a dividend of $0.620732 and a stock price of $65.49.  The current dividend yield is 35% below the historical median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;  
I get a 10 year median dividend yield of 1.49%.  The current dividend yield is 0.95% based on a dividend of $0.620732.  The current dividend yield is 36% below the 10 year median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;  
The 10-year median Price/Sales (Revenue) Ratio is 0.60.  The current P/S Ratio is 1.17 based on Revenue estimate for 2026 of $65,670M, Revenue per Share of $55.88 and a stock price of $65.49.  The current ratio is 97% above the 10 year median ratio.   This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;  
Results of stock price testing is that the stock price is probably relatively expensive. The Dividend yield tests say this and it is confirmed by the P/S Ratio test.  In fact, all my tests are saying that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;  
When I look at analysts’ recommendations, I find Strong Buy (5), Buy (3), Hold (1), and Sell (1).  The consensus would be a Buy.  The 12 month stock price consensus is $67.40 with a high of $75.00 and low of $43.00.  The consensus stock price of $67.40 implies a total return of 3.86% with 2.92% from capital gains and 0.95% from dividends based on a current stock price of $65.49.
&lt;br &gt;&lt;br &gt;  
There are varies views on this company at &lt;a href=&quot;https://stockchase.com/L-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt;.  Some like it and call it a defensive stock.  Other think it is expensive and other that its current growth is unsustainable.  Amy Legate-Wolfe on &lt;a href=&quot;https://www.fool.ca/2026/07/17/just-released-5-top-stocks-to-buy-in-august/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks this is one of 5 top stocks to buy in August.  Tony Dong on &lt;a href=&quot;https://www.fool.ca/2026/07/14/2-canadian-stocks-that-could-hold-up-in-a-technical-recession/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks this is a good stock to have as it will hold up in a Technical Recession.  The company put out a press release via &lt;a href=&quot;https://www.globenewswire.com/news-release/2026/02/25/3244412/0/en/loblaw-reports-adjusted-diluted-net-earnings-per-common-share-growth-of-10-9-in-the-fourth-quarter-on-a-12-week-comparable-basis.html&quot; target=&quot;_top&quot;&gt;Globe Newswire&lt;/a&gt; about their fourth quarter of 2025 results.  The company put out a press release via &lt;a href=&quot;https://www.globenewswire.com/news-release/2026/05/06/3288620/0/en/loblaw-reports-first-quarter-revenue-growth-of-4-2-and-adjusted-diluted-net-earnings-per-common-share-growth-of-10-6.html&quot; target=&quot;_top&quot;&gt;Globe Newswire&lt;/a&gt; about their first quarter of 2026.  
&lt;br &gt;&lt;br &gt;  
Simply Wall Street on &lt;a href=&quot;https://ca.finance.yahoo.com/news/assessing-loblaw-companies-tsx-l-070738470.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock.  They say it could be slightly below its fair value and at its fair value.  They have one warning of has a high level of debt
&lt;br &gt;&lt;br &gt;  
Loblaw is Canada&#39;s largest retailer, operating approximately 2,500 food retail and pharmacy stores across the country. Beyond retail, Loblaw runs the PC Optimum loyalty program, but announced plans to sell its financial services arm including credit cards and insurance brokerage to EQB in December 2025. George Weston is Loblaw&#39;s controlling shareholder with a 53% stake.  Its web site is here &lt;a href=&quot;https://www.loblaw.ca/en/home/&quot; target=&quot;_top&quot;&gt; Loblaw Companies Ltd &lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;  
The last stock I wrote about was about was Savaria Corporation (TSX-SIS, OTC-SISXF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/savaria-corporation.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Stingray Digital Group Inc (TSX-RAY.A, OTC-STGYF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/stingray-digital-group-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Wednesday, July 29, 2026 around 5 pm.  Tomorrow on my other blog I will write about Pipelines but No Private Capital.... &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/07/pipelines-but-no-private-capital.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Tuesday, July 28, 2026 around 5 pm.
&lt;br &gt;&lt;br &gt;  
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;  
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/902236892422458641/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/07/loblaw-companies-ltd.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/902236892422458641'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/902236892422458641'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/07/loblaw-companies-ltd.html' title='Loblaw Companies Ltd '/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-4047237162077593343</id><published>2026-07-24T17:32:01.458-04:00</published><updated>2026-07-27T16:29:23.988-04:00</updated><title type='text'>Savaria Corporation</title><content type='html'>Sound bite for Twitter is: Dividend Growth Consumer.  Results of stock price testing is that the stock price is probably relatively expensive.  Debt Ratios are good.  The Dividend Payout Ratios (DPR) are currently mostly good.  The current dividend yield is low with dividend growth low.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/sis.htm&quot; target=&quot;_top&quot;&gt; Savaria Corporation&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  I agree with other analysts that this is a good company.  However, my testing is showing that the stock is on the expensive side.  The proper way to buy any stock is over time and in different months.  I know that the analysts’ consensus is a Strong Buy, but almost all stocks all the time are Strong Buys.  I would be cautious about buying at the present time.
&lt;br &gt;&lt;br &gt;
I do not own this stock of Savaria Corporation (TSX-SIS, OTC-SISXF).  I got this stock off the Dividend Blogger site that no longer exists.  I am always interested in dividend growth small cap stock.  The first few years of accounting were rather confusing, but I think I figured them out in the end.
&lt;br &gt;&lt;br &gt;
This company has done very well over the past 5 and 10 years.  It has had some good growth.  In the chart below, I am showing 5 and 10 year total growth and per year growth in columns 3 and 4.  Column 5 shows growth over 12 months to the first quarter in 2026 and expected growth over this year.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Yr&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Per Year&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Coverage&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;157.70%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20.84%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.68%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;116.07%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;16.66%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.09%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;159.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21.05%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.83%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;180.05%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.28%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.30%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.24%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.81%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;57.54%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.52%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;38.59%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;858.95%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.37%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.96%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;332.14%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.76%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.05%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;668.90%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;44.54%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1038.50%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;27.54%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.44%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;220.65%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.36%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.57%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;313.43%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.25%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;53.64%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
If you had invested in this company in December 2015, for $1,002.82 you would have bought 182 shares at $5.51 per share.  In December 2025, after 10 years you would have received $791.57 in dividends.  The stock would be worth $4,145.96.  Your total return would have been $4,937.53.  This would be a total return of 19.40% per year with 15.25% from capital gain and 4.15% from dividends.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$5.51&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,002.82&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;182&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$791.57&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$4,145.96&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$4,937.53&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
When I was updating my spreadsheet, I noticed for the three months ending in March 2026, the Sales went up 6.91% and expenses went down by 1.80%.  Their EPS went from $0.17 quarter one last year to $0.31 quarter one this year.  There are lots of positives about this stock, but I also noticed that the Dividend Payout Ratios (DPR) have gotten too high and the dividend increases are way down.  However, the DPR looks like it will be at a reasonable level in 2026 and in moving forward.
&lt;br &gt;&lt;br &gt;
The current dividend yield is low with dividend growth low.  The current dividend yield is low (below 2%) at 1.83%.  The 5, 10 and historical median dividend yields are moderate (2% to 4% ranges) at 2.81%, 2.77% and 3.32%.  The dividend increases are low (below 8% per year) at 3% per year over the past 5 years.  The last dividend increase was in 2025 and it was for 3.8%. 
&lt;br &gt;&lt;br &gt;
The Dividend Payout Ratios (DPR) are currently mostly good.  The DPR for 2025 for Earnings per Share (EPS) is high at 57% with 5 year coverage at 88%.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) is good at 45% with 5 year coverage high at 79%.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 25% with 5 year coverage at 28%. The DPR for 2025 for Free Cash Flow (FCF) is good at 38% with 5 year coverage at 47%.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;57.38%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;87.74%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;45.05%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;79.44%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;24.59%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;28.37%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;38.20%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;46.68%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
Debt Ratios are good.  The Long Term Debt/Market Cap Ratio for 2025 is good at 0.10 and currently at 0.07. The Liquidity Ratio for 2025 is good at 1.61 and 1.71 currently.  The Debt Ratio for 2025 is good at 2.40 and 2.44 currently.  The Leverage and Debt/Equity Ratios for 2025 are good at 1.71 and 0.71 and currently at 1.69 and 0.69.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.07&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.39&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.29&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.61&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.71&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.33&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.40&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.44&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.71&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.69&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.71&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.69&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 24 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.24%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.51%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.52%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.36%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;19.40%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.25%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.15%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.28%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.27%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;19.47%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.80%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;19.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;16.20%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.08%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.12%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2001&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;24&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.95%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.30%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.41%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.89%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are 21.69, 28.29 and 34.60.  The corresponding 10 year ratios are 21.59, 27.18 and 34.74.  The corresponding historical ratios are 14.64, 19.90 and 24.57.  The current ratio is 22.29 based on a stock price of $30.54 and EPS estimate for 2026 of $1.37.  The current ratio is between the low and median ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Earnings per Share Ratios are 18.85, 22.87 and 26.89.  The corresponding 10 year ratios are 19.15, 24.48 and 30.01.  The corresponding historical ratios are 14.54, 20.24 and 24.96.  The current ratio is 22.13 based on a stock price of $30.54 and AEPS estimate for 2026 of $1.38.  The current ratio is between the low and median ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $16.88.   The 10-year low, median, and high median Price/Graham Price Ratios are 1.20, 1.59 and 1.94.  The current ratio is 1.81 based on a stock price of $30.54.  The current ratio is between the median and high ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Book Value per Share Ratio of 2.41.  The current ratio is 3.33 based on a Book Value of $659.79M, Book Value per Share of $9.18 and a stock price of $30.54.  The current ratio is 38% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Cash Flow per Share Ratio of 15.15.  The current ratio is 14.14 based on Cash Flow per Share estimate for 2026 of $2.16, Cash Flow of $155.3M and a stock price of $30.54.  The current ratio is 7% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I get an historical median dividend yield of 3.32%.  The current dividend yield is 1.83% based on dividends of $0.5604 and a stock price of $30.54.  The current dividend yield is 45% below the historical median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;
I get a 10 year median dividend yield of 2.77%.  The current dividend yield is 1.83% based on dividends of $0.5604 and a stock price of $30.54.  The current dividend yield is 34% below the 10 year median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;
The 10-year median Price/Sales (Revenue) Ratio is 1.72.  The current P/S Ratio is 2.25 based on a stock price of $30.54, Revenue estimate for 2026 of $977M and Revenue per Share of $13.59.  The current ratio is 30% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably relatively expensive.  The dividend yield testing is saying that the stock price is relatively expensive and it is confirmed by the P/S Ratio test.  The rest of the testing varies from reasonable to expensive.  Other good test of P/GP Ratio and P/B Ratio is also saying that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find Strong Buy (2), and Buy (6).  The consensus would be a Strong Buy.  The 12 month stock price consensus is $35.00 with a high of $37.00 and low of $33.00.  The consensus 12 month stock price of $35.00 implies a total return of 16.44% with 14.60% from capital gains and 1.83% from dividends based on a current stock price of $30.54.
&lt;br &gt;&lt;br &gt;
On &lt;a href=&quot;https://stockchase.com/SIS-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; in 2026 there are two entries of Partial Buy and Watch.  The Watch analyst said it was hit by tariffs and is recovering and focused more on Europe than US now.  Stock Chase gives this stock 4 and one half stars out of 5.   Rajiv Nanjapla on &lt;a href=&quot;https://www.fool.ca/2026/07/19/an-ideal-tfsa-stock-paying-1-8-each-month/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks this is the ideal stock to build wealth in your TFSA account. Aditya Raghunath on &lt;a href=&quot;https://www.fool.ca/2026/06/26/a-reliable-dividend-stock-worth-putting-20000-behind-right-now-2/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks now is a good time to invest in this company.  The company put out a &lt;a href=&quot;https://corp.savaria.com/investor-news?node=Q4-Year-End-2025-results&amp;lang=en&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their fourth quarter of 2025.  The company put out a &lt;a href=&quot;https://corp.savaria.com/investor-news?node=Q1-2026-results&amp;lang=en&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their first quarter of 2026.  
&lt;br &gt;&lt;br &gt;
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/exploring-3-undervalued-small-caps-093958313.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock as an undervalued small cap.  See the third stock reviewed.  They say that the stock is undervalued as its current price is $16.53 and its fair value is $31.01. This was in May 2026.  But this makes no sense as the stock price low in May 2026 was $27.00.  Simply Wall Street has one warning of significant insider selling over the past 3 months.  Often sites do not distinguish between not taking up options and selling.  Over the past year the CEO, one officer and the Chairman have all increased their shares in this company.
&lt;br &gt;&lt;br &gt;
Savaria Corp designs, engineers, and manufactures products for personal mobility. Its products include home elevators, wheelchair lifts, commercial elevators, ceiling lifts, stairlifts, and van conversions. The company&#39;s operating segments are Accessibility and Patient Care. The company derives maximum revenue from Accessibility segment.  Its web site is here &lt;a href=&quot;https://www.savaria.com/&quot; target=&quot;_top&quot;&gt; Savaria Corporation&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was TECSYS Inc (TSX-TCS, OTC-TCYSF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/tecsys-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Loblaw Companies Ltd (TSX-L, OTC-LBLCF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/loblaw-companies-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Monday, July 27, 2026 around 5 pm.  
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/4047237162077593343/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/07/savaria-corporation.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/4047237162077593343'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/4047237162077593343'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/07/savaria-corporation.html' title='Savaria Corporation'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-4076660106944655654</id><published>2026-07-22T19:11:18.991-04:00</published><updated>2026-07-23T10:06:17.116-04:00</updated><title type='text'>TECSYS Inc</title><content type='html'>Sound bite for Twitter is: Dividend Growth Tech.  Debt Ratios are fine.  Results of stock price testing is that the stock price is probably reasonable.  The Dividend Payout Ratios (DPR) are too high and is expected to be improved next year.  The current dividend yield is low with dividend growth low.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/tcs.htm&quot; target=&quot;_top&quot;&gt; TECSYS Inc&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  I still like this company and I am hoping that they will do better in the future.  However, it is a small cap and therefore rather risky.  You should not put money into this company that you cannot afford to lose.  The stock price is testing reasonable at the moment.
&lt;br &gt;&lt;br &gt;
I own this stock of TECSYS Inc (TSX-TCS, OTC-TCYSF).  I came across this stock when I was looking for a dividend paying small cap stock as a filler stock. (I use filler stocks in my TFSA to soak up small extra money left over in the account after my main purchase with my annual deposit into the account each year.) This is a small cap dividend paying stock that I like.
&lt;br &gt;&lt;br &gt;
When I was updating my spreadsheet, I noticed the stock price is negative for the last 5 years.  The company missed the EPS estimate of $0.47 with an EPS of $0.27.  I note that the company also reported an Adjusted Earnings per Share of $0.50.  This is the first time they have reported an Adjusted Earnings per Share.  Even with the Adjusted Earnings per Share, I noticed that the growth is on 2.04% per year over the past 5 years and this is low. I noticed that they also had restructuring cost for 2026.  
&lt;br &gt;&lt;br &gt;
They have been increasing their revenue, but EPS has been declining over the past 5 years.  Their expenses have been increasing faster than their revenue.  This is probably why stock price has gone down.
&lt;br &gt;&lt;br &gt;
When I look at insiders, both the CEO and Chairman have significant holdings in this company.  Over the past year the CFO bought some more shares.  The Chairman, who currently owns 4.5% of the company worth around $27M is selling shares.  He has been selling some shares each year since 2021.  It is probably wise of him to do so because you do not want all your money and your employments dependent on one company.
&lt;br &gt;&lt;br &gt;
If you had invested in this company in December 2015, for $1,002.32 you would have bought 136 shares at $7.37 per share.  In December 2025, after 10 years you would have received $344.76 in dividends.  The stock would be worth $4,168.40.  Your total return would have been $4,512.16.  This would be a total return of 17.10% per year with 15.32% from capital gain and 1.78% from dividends.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$7.37&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,002.32&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;136&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$344.76&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$4,168.40&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$4,513.16&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
However, if you had invested in this company in December 2020, for $1,046.22 you would have bought 21 shares at $49.82 per share.  In December 2025, after 5 years you would have received $32.34 in dividends.  The stock would be worth $643.65.  Your total return would have been $675.99.  This would be a total loss of 8.49% per year with 9.23% from capital loss and 0.77% from dividends.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$49.82&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,046.22&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$32.34&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$643.65&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$675.99&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The current dividend yield is low with dividend growth low.  The current dividend yield is low (below 2% per year) at 1.05%.  The 5, 10 and historical dividend yields are also low at 0.96%, 1.01% and 1.26%.  The dividend growth is currently low (below 8% per year) at 7.8% per year over the past 5 years.  The last dividend increase occurred in 2025 and it was for 5.9%.  The DPR for the 2027 financial year is expected to be much better at 46%.
&lt;br &gt;&lt;br &gt;
The Dividend Payout Ratios (DPR) are too high and is expected to be improved next year.  The DPR for 2025 for Earnings per Share (EPS) is too high at 130% with 5 year coverage at 136%. The DPR for 2025 for Adjusted Earnings per Share (EPS) is too high at 70% with 5 year coverage at 104%.  The DPR for 2025 for Cash Flow per Share (CFPS) is high at 51% with 5 year coverage at 51%. The DPR for 2025 for Free Cash Flow (FCF) is too high at 100% with 5 year coverage at 80%.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;129.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;135.09%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;70.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;104.76%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;50.95%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;50.95%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;99.71%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;80.39%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
Debt Ratios are fine.  The Long Term Debt/Market Cap Ratio for 2025 is good at 0.00 and currently at 0.01. The Liquidity Ratio for 2025 is low at 1.12 and 1.12 currently.  If you added in Cash Flow after dividends, the ratios are still low at 1.27 and currently at 1.31. I like to see this ratio at 1.50 or higher.  The Debt Ratio for 2025 is good at 1.77 and 1.77 currently.  The Leverage and Debt/Equity Ratios for 2025 are fine at 2.30 and 1.30 and currently at 2.30 and 1.30.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.01&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.05&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.05&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.12&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.12&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.27&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.31&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.77&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.77&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.30&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.30&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.30&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.30&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 27 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.84%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-8.49%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-9.26%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.77%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.35%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.10%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.32%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.78%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;23.79%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21.12%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.67%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.81%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.64%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.91%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.73%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.83%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.74%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1998&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;27&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.41%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.73%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.68%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are 108.63, 133.17 and 163.89.  The corresponding 10 year ratios are 78.17, 95.78 and 131.47.  The corresponding historical ratios are 15.99, 20.16 and 24.33.  The current ratio is 43.76 based on a stock price of $34.13 and EPS estimate for 2027 of $0.78.  The current ratio is below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.  The ratios are very high.
&lt;br &gt;&lt;br &gt;
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Earnings per Share Ratios are 106.43, 133.17, 157.70.  The corresponding 10 year ratios are 58/.361, 90.92 and 108.63.  The corresponding historical ratios are 15.99, 20.16 and 24.33.  The current ratio is 46.75 based on a stock price of $34.13 and AEPS estimate for 2027 of $0.73.  The current ratio is below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.  The ratios are very high.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $8.42.   The 10-year low, median, and high median Price/Graham Price Ratios are 3.25, 4.87 and 5.98.  The current P/GP Ratio is 4.05 based on a stock price of $34.13.  The current ratio is below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.  The ratios are very high.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Book Value per Share Ratio of 6.32.  The current ratio is 7.91 based on a stock price of $34.13, Book Value of $62.3M, Book Value per Share of $4.31. The current ratio is 25% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.  The ratios are very high.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Cash Flow per Share Ratio of 43.74.  The current ratio is 25.01 based on a stock price of $34.13, Cash Flow estimate for 2027 of $19.7M and Cash Flow per Share of $1.36.  The current ratio is 43% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.  
&lt;br &gt;&lt;br &gt;
I get an historical median dividend yield of 1.26%.  The current dividend yield is 1.05% based on dividends of $0.36 and a stock price of $34.13.  The current ratio is 16% below the historical median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I get a 10 year median dividend yield of 1.01%.  The current dividend yield is 1.05% based on dividends of $0.36 and a stock price of $34.13.  The current ratio is 4.7% above the 10 year median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
The 10-year median Price/Sales (Revenue) Ratio is 2.78.  The current P/S Ratio is 2.46 based on Revenue estimate for 2027 of $200.4M, Revenue per Share of $13.88 and a stock price of $34.13.  The current ratio is 11.7% below the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably reasonable.  The 10 year median dividend yield test says that the stock price is reasonable and below the median.  It is confirmed by the P/S Ratio test.  The other tests range from cheap to expensive.  I wonder about some of the testing because some ratios are really high.      
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find Strong Buy (1), Buy (3), and Hold (1).  The consensus would be a Buy.  The 12 month stock price consensus is $37.50 with a high of $40.00 and low of $28.50.  The 12 months stock price consensus of $37.50 implies a total return of 10.93% with 9.87% from capital gains and 1.05% from dividends.
&lt;br &gt;&lt;br &gt;
There is a couple of entries on &lt;a href=&quot;https://stockchase.com/TCS-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; for 2025.  There is a top pick and a Do Not Buy.  The Do Not Buy says that he prefers companies with recurring revenue.  The top pick says they dominate supply chain management software solutions in US hospitals.  Amy Legate-Wolfe on &lt;a href=&quot;https://www.fool.ca/2026/06/04/data-centre-demand-is-exploding-3-canadian-stocks-to-buy-now/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says TECSYS is a smaller supply-chain software play with rising SaaS revenue, but it can drop fast if growth disappoints.  Aditya Raghunath on &lt;a href=&quot;https://www.fool.ca/2026/05/25/wake-up-canadian-investors-if-youre-not-doing-this-youre-probably-using-your-tfsa-all-wrong-2/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says that if you are not investing in companies like TECSYS then you are using your TFSA wrong.  The company put out a &lt;a href=&quot;https://www.tecsys.com/blog/press-release/tecsys-reports-financial-results-for-the-fourth-quarter-and-full-year-of-fiscal-2026&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their fourth quarter ending in March 2026.  
&lt;br &gt;&lt;br &gt;
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/does-tecsys-tse-tcs-deserve-142807835.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock.  They like to stock because there is high insider ownership and it is growing its profit.  Simply Wall Street has two warnings of significant insider selling over the past 3 months; and large one-off items impacting financial results.  They have Adjusted Earnings per Share values as well as Earnings per Share.  
&lt;br &gt;&lt;br &gt;
TECSYS Inc is engaged in the development, marketing, and sale of enterprise-wide supply chain management software for distribution, warehousing, transportation logistics, point-of-use, and order management.  Geographically, it operates in United States, Canda, Europe, Others with majority of revenue deriving from United States. Its web site is here &lt;a href=&quot;https://www.tecsys.com/&quot; target=&quot;_top&quot;&gt; TECSYS Inc&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was Dorel Industries Inc (TSX-DII.B, OTC-DIIBF) ... &lt;a href= &quot;https://spbrunner.blogspot.com/2026/07/dorel-industries-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Savaria Corporation (TSX-SIS, OTC-SISXF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/savaria-corporation.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Friday, July 24, 2026 around 5 pm.  Tomorrow on my other blog I will write about Socialisms Appeal to the Youth.... &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/07/socialisms-appeal-to-youth.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Thursday, July 23, 2026 around 5 pm.
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/4076660106944655654/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/07/tecsys-inc.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/4076660106944655654'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/4076660106944655654'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/07/tecsys-inc.html' title='TECSYS Inc'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-5495832795181129199</id><published>2026-07-20T16:09:55.903-04:00</published><updated>2026-07-21T10:26:52.237-04:00</updated><title type='text'>Dorel Industries Inc </title><content type='html'>Sound bite for Twitter is: Consumer Sector Stock.  Results of stock price testing is that the stock price is probably cheap.  Debt Ratios are not good and it has a negative book value.  The company current pays no dividends, so there is no dividend yield or Dividend Payout Ratios to look at.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/dii.htm&quot; target=&quot;_top&quot;&gt; Dorel Industries Inc &lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  First of all, I personally would not buy any stock that has a negative book value.  I could only do two tests of P/S Ratio and P/B Ratio because of negative ratios.  However, if you buy you must have faith that the company will recover.  Even if it recovers, it might take years.  You should only invest in this company with money you can afford to lose.  The stock price is probably cheap.  
&lt;br &gt;&lt;br &gt;
I do not own this stock of Dorel Industries Inc (TSX-DII.B, OTC-DIIBF), but it once did.  This was a stock recommended by Investment Reporter as a conservative investment. I sold the stock in 2006 because I had it for 7 years from 1999 and it was going nowhere. I bought this stock before I stopped working and at that time, I did not mind buying stocks with no dividends.
&lt;br &gt;&lt;br &gt;
When I was updating my spreadsheet, I noticed they increased their debt in the past year by 803% and now have a negative book value.  See recent news on Dorel’s Debt &lt;a href=&quot;https://www.dorel.com/blogs/news/dorel-provides-update-on-long-term-debt&quot; target=&quot;_top&quot;&gt;here&lt;/a&gt; and  &lt;a href=&quot;https://www.dorel.com/blogs/news/dorel-finalizing-agreements-to-recapitalize-its-balance-sheet-through-new-credit-facilities-and-issue-of-preferred-shares&quot; target=&quot;_top&quot;&gt;here&lt;/a&gt;.  Shareholders only made money in the past 5 years because of a big dividend payment in 2022.
&lt;br &gt;&lt;br &gt;
They would seem to be in an awful state.  Revenue down and expected to be down in 2026.  However, analysts expect that to change in 2027.  They have earnings losses and that is expected to continue.  They have taken on a big debt and so the book value is negative. Simply Wall Street is right, insiders are buying stock in the company, they are buying Class B stock, which is the one I am following.
&lt;br &gt;&lt;br &gt;
The company current pays no dividends, so there is no dividend yield or Dividend Payout Ratios to look at. 
&lt;br &gt;&lt;br &gt;
Debt Ratios are not good and it has a negative book value.  The Long Term Debt/Market Cap Ratio for 2025 is very high at 8.14 and currently at 7.23. The Intangible Ratios are much too high at 1.93 and currently at 1.69.  The Liquidity Ratio for 2025 is low at 1.27 and 1.25 currently.  If you added in Cash Flow after dividends, the ratios are even lower at 1.19 and currently better at 1.37.  I like these ratios to be at 1.50 or higher.  The Debt Ratio for 2025 is below 1.00 and showing that the book value is negative.  The ratio for 2025 is at 0.89 and 0.86 currently.  The Leverage and Debt/Equity Ratios are meaningless.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.14&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.23&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.93&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.69&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.27&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.25&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.19&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.37&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.89&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.86&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-7.93&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-6.38&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-8.93&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-7.38&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 33 to the end of 2025 in CDN$.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.06%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-36.93%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;44.99%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-4.80%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-26.26%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21.46%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-1.81%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-18.90%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.09%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-13.58%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.46%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.71%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-9.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.39%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1995&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;30&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.59%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-3.79%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.38%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1992&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;33&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.89%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-3.88%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.77%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 33 to the end of 2025 in US$.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.89%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-38.07%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;42.96%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-10.53%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-29.37%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.84%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-4.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-20.76%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;16.12%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.15%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-14.37%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.52%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.79%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-9.36%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.15%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1995&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;30&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-3.85%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.98%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1992&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;33&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.33%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-3.26%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.59%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are negative and so unusable. The corresponding 10 year ratios are also negative and so unusable.  The corresponding historical ratios are 6.45, 8.45 and 10.12.  The current ratios are negative, so no testing can be done here.
&lt;br &gt;&lt;br &gt;
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Earnings per Share Ratios are negative and so unusable. The corresponding 10 year ratios are also negative and so unusable.  The corresponding historical ratios are 7.35, 9.16 and 10.74.  The current ratios are negative, so no testing can be done here.
&lt;br &gt;&lt;br &gt;
I can do not Graham Price testing because the EPS is negative and the book value is negative.  
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Book Value per Share Ratio of 0.78.  However, the current ratio is negative because the book value is negative, so I cannot do any stock price testing here.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Cash Flow per Share Ratio of 2.65.  The current ratio is 0.77 based on Cash Flow per Share estimate for 2026 of $1.42, Cash Flow of $45M and a stock price of $1.10.  The current ratio is 70% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.  This testing is in US$ and you will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt;
I cannot do any dividend yield testing as the company has suspended its dividends.
&lt;br &gt;&lt;br &gt;
The 10-year median Price/Sales (Revenue) Ratio is 0.15.  The current ratio is 0.03 based on Revenue estimate for 2026 of $1,132M, Revenue per Share of $35.74 and a stock price of $1.10.  The current ratio is 79% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.  This testing is in US$ and you will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably cheap.  I can only do a P/S Ratio test and a P/B Ratio test.  Both are saying that the stock price is relatively cheap.    
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find one recommendation of Hold (2).  The consensus is a Hold.  The 12 months stock price consensus is $2.07 CDN$ ($1.46 US$) with a high of $2.07 CDN$ ($1.46 US$) and a Low of $2.07 CDN$ ($1.46 US$).  The stock price consensus of $2.07 implies a total return of 32.39% all from capital gains based on a current stock price of $1.56.
&lt;br &gt;&lt;br &gt;
The last entry on &lt;a href=&quot; https://stockchase.com/DII.B-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; was dated 2023 and it was a Do Not Buy and saying the company has never done anything. There were Do Not Buys in 2019 and 2018.  In August 2018 was a Buy.   Amy Legate-Wolfe on &lt;a href=&quot; https://www.fool.ca/2023/02/27/3-tsx-stocks-under-5-that-are-a-legit-value-today/  &quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; in February 2023 talked of this company being incredibly cheap with potential.  The company put out a &lt;a href=&quot;https://www.dorel.com/blogs/news/dorel-reports-fourth-quarter-and-2025-year-end-results&quot; target=&quot;_top&quot;&gt;press release&lt;/a&gt; about their fourth quarter of 2025 results.  The company put out a &lt;a href=&quot;https://www.dorel.com/blogs/news/dorel-reports-first-quarter-2026-financial-results&quot; target=&quot;_top&quot;&gt;press release&lt;/a&gt; about their first quarter results for 2026.  
&lt;br &gt;&lt;br &gt;
Simply Wall Street via &lt;a href=&quot; https://ca.finance.yahoo.com/news/pleasing-signs-number-insiders-buy-102056060.html &quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock and likes the fact that a number of insiders are buying.  They are cautious because the company did not make a profit in the last 12 months before their report of June 2026.  Simply Wall Street has 4 warnings out on this stock of negative shareholders’ equity; earnings have declined by 16.7% per year over past 5 years; has less than 1 year of cash runway; and does not have a meaningful market cap (CA$59M).
&lt;br &gt;&lt;br &gt;
Dorel Industries Inc is a Canadian company that sells juvenile products and furniture. Its reporting segments include Dorel Home and Dorel Juvenile. Geographically, it derives key revenue from the United States, followed by Europe, Latin America, Canada, Asia, and other regions.  Its web site is here &lt;a href=&quot;https://www.dorel.com/&quot; target=&quot;_top&quot;&gt; Dorel Industries Inc &lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was TMX Group Ltd (TSX-X, OTC-TMXXF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/tmx-group-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be TECSYS Inc (TSX-TCS, OTC-TCYSF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/tecsys-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Wednesday, July 22, 2026 around 5 pm.  Tomorrow on my other blog I will write about Hated Bull Market in History.... &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/07/hated-bull-market-in-history.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Tuesday, July 21, 2026 around 5 pm.
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.
</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/5495832795181129199/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/07/dorel-industries-inc.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/5495832795181129199'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/5495832795181129199'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/07/dorel-industries-inc.html' title='Dorel Industries Inc '/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-710254776663780159</id><published>2026-07-17T15:17:04.673-04:00</published><updated>2026-07-17T15:17:04.673-04:00</updated><title type='text'>TMX Group Ltd</title><content type='html'>Sound bite for Twitter is: Dividend Growth Financial.  Results of stock price testing is that the stock price is probably on the expensive side.  Debt Ratios are fine but Liquidity could improve. The Dividend Payout Ratios (DPR) are good.  The current dividend yield is low with dividend growth moderate.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/x.htm&quot; target=&quot;_top&quot;&gt; TMX Group Ltd&lt;/a&gt;.
&lt;br &gt;&lt;br &gt; 
Is it a good company at a reasonable price?  This stock is down from it recent high and is lower than the highs made in 2025.  You have to wonder if it is not going to be rather flat for the next while as it was from 2020 to 2023.  (Generally called a consolidation.)  A lot of measures are saying it is expensive.  I would go along with that and think that now is not the time to buy.  What you pay for a stock really affects your long term returns.  However, it is always best to buy a stock you like over time and in different months.
&lt;br &gt;&lt;br &gt; 
I do not own this stock of TMX Group Ltd (TSX-X, OTC-TMXXF).  I looked at this stock in 2008 after I found it on a list of Strongest Dividend Growth stocks.  I am interested in such stocks.  
&lt;br &gt;&lt;br &gt; 
When I was updating my spreadsheet, I noticed that this stock has done quite well for its shareholders.  Good growth over the past 5 and 10 years.  Good Total Return since over the last 23 years ago.  See the Total Growth chart in a paragraph below and the growth in the chart below.  In the chart below, I am showing 5 and 10 year total growth and per year growth in columns 3 and 4.  Column 5 shows growth expected over 12 months to the first quarter in 2026 and expected growth over this year.  
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Yr&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Per Year&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Coverage&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;98.50%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.70%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.02%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;81.12%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.61%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;28.73%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;48.62%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.25%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;28.55%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;86.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.23%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.05%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;54.41%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.08%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.29%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;105.40%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.48%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-7.33%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;139.50%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.69%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;192.58%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.33%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.02%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;894.84%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.83%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;47.90%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;205.55%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.82%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.05%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;162.50%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.48%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;629.67%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21.99%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.46%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
If you had invested in this company in December 2015, for $1,002.12 you would have bought 140 shares at $7.16 per share.  In December 2025, after 10 years you would have received $808.08 in dividends.  The stock would be worth $7,312.20.  Your total return would have been $8,120.28.  This would be a total return of 25.36% per year with 21.99% from capital gain and 3.37% from dividends.  This calculation takes into consideration stock splits, which means that the original cost would be lowered by these splits.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$7.16&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,002.12&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;140&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$808.08&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$7,312.20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$8,120.28&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The current dividend yield is low with dividend growth moderate.  The current dividend yield is low (below 2%) at 1.91%.  The 5, 10 and historical median dividend yields are moderate (2% to 4% ranges) at 2.28%, 2.47% and 2.74%.  The dividend increases for the last 5 years have been moderate (8% to 14% per year) at 9.1% per year.  The dividend increase was in 2026 and it was for 9.09%.  However, because of past dividend increases the dividends paid in 2026 is 14.29% higher than those paid in 2025.
&lt;br &gt;&lt;br &gt; 
The Dividend Payout Ratios (DPR) are good.  The DPR for 2025 for Earnings per Share (EPS) is high at 56% with 5 year coverage good at 47%.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) is good at 39% with 5 year coverage at 44%.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 25% with 5 year coverage at 27%. The DPR for 2025 for Free Cash Flow (FCF) is good at 42% with 5 year coverage at 44%.  FCF for 2025 varies from $551M to $644M.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;56.38%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;46.67%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;39.44%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;44.20%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;24.50%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;27.26%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;42.42%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;43.78%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
Debt Ratios are fine but Liquidity could improve. The Long Term Debt/Market Cap Ratio for 2025 is good at 0.11 and currently at 0.11. The Liquidity Ratio for 2025 is low at 1.00 and 1.00 currently.  If you added in Cash Flow after dividends the DPR is not much better with the ratios at 1.01 and currently at 1.01.  The Debt Ratio for 2025 is fine at 1.11 and 1.10 currently as it is a financial stock.  
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.11&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.11&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.35&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.53&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.00&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.01&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.01&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.11&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.10&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt; 
The Total Return per Year is shown below for years of 5 to 23 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.08%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.59%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.48%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.10%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.36%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21.99%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.37%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.92%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;16.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.92%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.65%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.01%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.98%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.95%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.03%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2002&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;23&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.96%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21.16%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.93%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.23%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are 20.28, 22.17, and 23.71.  The corresponding 10 year ratios are 17.06, 21.82 and 23.71.  The corresponding historical ratios are 17.71, 21.87 and 24.25.  The current ratio is 22.50 based on a stock price of $50.25 and EPS estimate for 2026 of $2.23.  The current ratio is between the median and high ratios of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt; 
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Adjusted Earnings per Share Ratios are 17.97, 19.96 and 21.95.  The corresponding 10 year ratios are 16.59, 19.14 and 20.98.  The corresponding historical ratios are 15.08, 18.56 and 19.98.  The current ratio is 20.51 based on a stock price of $50.25 and AEPS estimate for 2026 of $2.45.  The current ratio is between the median and high ratios of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt; 
I get a Graham Price of $31.24.   The 10-year low, median, and high median Price/Graham Price Ratios are 1.06, 1.25 and 1.42.  The current ratio is 1.61 based on a stock price of $50.25.  The current ratio is above the high ratio of the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt; 
I get a 10-year median Price/Book Value per Share Ratio of 1.83.  The current ratio is 2.84 based on a Book Value of $4,883M, Book Value per Share of $17.71 and a stock price of $50.25.  The current ratio is 55% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt; 
I get a 10-year median Price/Cash Flow per Share Ratio of 15.67.  The current ratio is 17.74 based on Cash Flow per Share estimate for 2026 of $2.83, Cash Flow of $781M and a stock price of $50.25.  The current ratio is 13% above the 10 year median ratio. This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt; 
I get an historical median dividend yield of 2.74%.  The current dividend yield is 1.91% based on dividends of $0.96 and a stock price of $50.25.  The current dividend yield is 30% below the historical median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt; 
I get an historical median dividend yield of 2.47%.  The current dividend yield is 1.91% based on dividends of $0.96 and a stock price of $50.25.  The current dividend yield is 22% below the historical median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt; 
The 10-year median Price/Sales (Revenue) Ratio is 7.37.  The current P/S Ratio is 7.22.  The current ratio is 2% below the 10 year median ratio.   This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt; 
Results of stock price testing is that the stock price is probably on the expensive side.  The 10 year dividend yield test is saying that the stock price is relatively expensive.  The P/S Ratio is not confirming that and it is saying it is relatively reasonable.  However, the rest of the testing is either saying that the stock price is reasonable but above the median or expensive.  
&lt;br &gt;&lt;br &gt; 
When I look at analysts’ recommendations, I find Strong Buy (1), Buy (3), and Hold (1).  The consensus would be a Buy.  The 12 month stock price consensus is $65.53 with a high of $71 and low of $59.00.  The 12 month stock price consensus implies a total return of 32.32% with 30.41% from capital gains and 1.91% from dividends based on a current stock price of $50.25.
&lt;br &gt;&lt;br &gt; 
Mostly analysts on &lt;a href=&quot;https://stockchase.com/X-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; think this company is a buy.  However, one analyst was worried about how AI might affect the company.  Iain Butler on &lt;a href=&quot;https://www.fool.ca/2026/07/08/5-top-motley-fool-stocks-to-buy-in-july-2026/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks that this is a good time to buy this stock.  Amy Legate-Wolfe on &lt;a href=&quot;https://www.fool.ca/2026/07/02/got-1000-2-canadian-dividend-stocks-id-buy-before-the-next-market-dip/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; also thinks that now is a good time to buy this stock.  The company put out a &lt;a href=&quot;https://investors.tmx.com/English/News--Events/news/news-details/2026/TMX-Group-Limited-Reports-Results-for-The-Fourth-Quarter-of-2025/default.aspx&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their fourth quarter of 2025.  The company put out a &lt;a href=&quot;https://investors.tmx.com/English/News--Events/news/news-details/2026/TMX-Group-Limited-Reports-Results-for-the-First-Quarter-of-2026/default.aspx&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their first quarter of 2026.  
&lt;br &gt;&lt;br &gt; 
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/tmx-group-tsx-x-stock-061503873.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt;  thinks that this stock is overvalued and is worth around $46.27 currently.  And there is another Simply Wall Street via &lt;a href=&quot; https://ca.finance.yahoo.com/news/tmx-group-tsx-x-could-020910653.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; that says that this stock is undervalued and is worth around $65.03 currently.  Simply Wall Street has no warning out on this stock.
&lt;br &gt;&lt;br &gt; 
TMX Group Ltd is a company that operates several markets to provide investment opportunities for its clients. The company has four operating segments: Global Solutions, Insights &amp; Analytics, Capital Formation, Derivatives Trading &amp; Clearing, and Equities and Fixed Income Trading &amp; Clearing. The company geographically operates in Canada, USA, UK, Germany, and Other Countries, with maximum revenue from Canada.  Its web site is here &lt;a href=&quot;https://investors.tmx.com/English/overview/default.aspx&quot; target=&quot;_top&quot;&gt; TMX Group Ltd&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt; 
The last stock I wrote about was about was Suncor Energy Inc (TSX-SU, NYSE-SU) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/suncor-energy-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Dorel Industries Inc (TSX-DII.B, OTC-DIIBF) ... &lt;a href= &quot;https://spbrunner.blogspot.com/2026/07/dorel-industries-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Monday, July 20, 2026 around 5 pm.  
&lt;br &gt;&lt;br &gt; 
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt; 
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/710254776663780159/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/07/tmx-group-ltd.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/710254776663780159'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/710254776663780159'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/07/tmx-group-ltd.html' title='TMX Group Ltd'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-735485759888876113</id><published>2026-07-15T17:42:36.092-04:00</published><updated>2026-07-15T17:43:15.958-04:00</updated><title type='text'>Suncor Energy Inc</title><content type='html'>Sound bite for Twitter is: Dividend Growth Resource.  Results of stock price testing is that the stock price is probably on the expensive side.  Debt Ratios are fine.  The Dividend Payout Ratios (DPR) are good.  The current dividend yield is moderate with dividend growth good.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/su.htm&quot; target=&quot;_top&quot;&gt; Suncor Energy Inc&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  I think that you can make money from resource stocks, but you have to be careful when you buy them as they are rather cyclical.  If you look at its chart, it is just off its recent high.
&lt;br &gt;&lt;br &gt;
I do not own this stock of Suncor Energy Inc (TSX-SU, NYSE-SU).  I started following this stock as Petro-Canada (TSX-PCA).  It was on Mike Higgs&#39; list of dividend growth stocks.  This was also a key stock for the Investment Reporter.  My spreadsheet follows PCA into SU.  PCA and SU merged in 2009.  Note that this merger is more than 10 year ago and most of my results I look at are 5 and 10 years.
&lt;br &gt;&lt;br &gt;
When I was updating my spreadsheet, I noticed that the CEO and CFO own no shares according to INK.  Some officers do. This stock is cyclical.  However, they have had good growth over the past 5 and 10 years and analysts think this will continue.  In the chart below, I am showing 5 and 10 year total growth and per year growth in columns 3 and 4.  In column 5, I am showing what growth has been over the past 12 months to March 31, 2026 and what is expected to the end of this year.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Yr&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Per Year&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Coverage&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;71.83%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.43%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.94%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;413.61%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;38.72%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.00%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;237.02%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;27.51%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.94%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;377.79%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;36.73%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.18%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;110.96%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;16.10%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.90%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;185.34%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;23.33%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;28.07%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;42.78%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;44.08%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;356.44%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;16.40%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;108.46%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;396.64%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.38%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;80.13%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;85.66%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.38%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;39.53%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;102.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.32%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.06%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;70.55%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.48%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;65.10%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
If you had invested in this company in December 2015, for $1,000.16 you would have bought 28 shares at $35.72 per share.  In December 2025, after 10 years you would have received $453.74 in dividends.  The stock would be worth $1,705.76.  Your total return would have been $2,159.50.  This would be a total return of 8.95% per year with 5.48% from capital gain and 3.47% from dividends.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$35.72&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,000.16&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;28&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$453.74&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,705.76&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$2,159.50&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The current dividend yield is moderate with dividend growth good.  The dividend yield is moderate (2% to 4% ranges) at 2.82%.  The 5, 10 year and historical median dividend yields are moderate at 4.74%, 4.16% and 3.17%.  The dividend growth is good (15% per year and higher) at 16.1% per year over the past 5 years.  The last dividend increase was in 2025 and it was for 5.3%.  The increase in 2025 was for 4.59.  in 2021 and in 2020 the dividends were decreased by 55%.  In the past 31 years, the dividends have been increased 23 times and decreased 2 times.  So you should be careful about counting on the dividends.
&lt;br &gt;&lt;br &gt;
The Dividend Payout Ratios (DPR) are good.  The DPR for 2025 for Earnings per Share (EPS) is good at 48% with 5 year coverage at 38%.  The DPR for 2025 for Adjusted Funds from Operations (AFFO) is good at 22% with 5 year coverage at 19%.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) is high at 50% with 5 year coverage good at 39%.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 22% with 5 year coverage at 18%. The DPR for 2025 for Free Cash Flow (FCF) is good at 40% with 5 year coverage at 34%.  The FCF for 2025 do not vary much and they vary from $6,925 to $6,930.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Current&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;47.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;37.90%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AFFO&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22.02%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.52%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;50.11%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;39.15%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.08%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;40.53%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;33.62%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
Debt Ratios are fine. The Long Term Debt/Market Cap Ratio for 2025 is good at 0.12 and currently at 0.09. The Liquidity Ratio for 2025 is low at 1.39 and 1.42 currently.  If you added in Cash Flow after dividends, the ratios are fine at 2.38 and currently at 2.63.  The Debt Ratio for 2025 is good at 2.01 and 1.97 currently.  The Leverage and Debt/Equity Ratios for 2025 are good at 1.99 and 0.99 and currently fine at 2.03 and 1.03.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.12&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.09&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.05&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.03&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.39&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.42&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.38&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.63&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.01&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.97&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.99&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.03&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.99&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.03&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 30 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.59%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;29.09%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;23.33%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.76%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.01%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.95%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.48%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.47%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.22%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.75%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.15%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.61%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.91%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.55%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.98%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.91%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.16%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.47%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1995&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;30&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.22%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.99%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.23%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are 6.34, 7.99 and 9.65.  The corresponding 10 year ratios are 9.11, 10.89 and 12.67.  The corresponding historical ratios are 8.96, 11.15 and 13.73.  The current ratio of 9.21 based on a stock price of $85.22 and EPS estimate for 2026 of $9.26.  The current ratio is between low and median ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Adjusted Earnings per Share Ratios are 7.35, 8.65 and 10.44.  The corresponding 10 year ratios are 7.59, 8.97 and 10.60.  The corresponding historical ratios are 9.85, 12.06 and 14.28.  The current ratio of 8.87 based on a stock price of $85.22 and AEPS estimate for 2026 of $8.61.  The current ratio is between low and median ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $91.42.  The 10-year low, median, and high median Price/Graham Price Ratios are 0.68, 0.84 and 1.06.  The current ratio is 0.93 based on a stock price of $85.22.  The current ratio is between the median and high ratios of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Book Value per Share Ratio of 1.38.  The current ratio is 2.20 based on a Book Value of $45,776M, Book Value per Share of $38.66 and a stock price of $85.22.  The current ratio is 59% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;
I also have a Book Value per Share estimate for 2026 of $41.35.  This produces a ratio of 2.06 with a Book Value of $48,966M and a stock price of $85.22.  This ratio is 49% above the 10 year median ratio of 1.38.  This stock price testing suggests that the stock price is relatively expensive.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Cash Flow per Share Ratio of 5.57.  The current ratio is 5.66 based on Cash Flow per Share estimate for 2026 of $15.06, Cash Flow of $17,834M and a stock price of $85.22.  The current ratio is 2% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I get an historical median dividend yield of 3.17%.  The current dividend yield is 2.82% based on a Dividend of $2.40 and a stock price of $85.22.  The current dividend yield is 11% below the historical median dividend yield. This stock price testing suggests that the stock price is relatively reasonable but above the median. 
&lt;br &gt;&lt;br &gt;
I get a 10 year median dividend yield of 4.16%.  The current dividend yield is 2.82% based on a Dividend of $2.40 and a stock price of $85.22.  The current dividend yield is 32% below the 10 year median dividend yield. This stock price testing suggests that the stock price is relatively expensive. 
&lt;br &gt;&lt;br &gt;
The 10-year median Price/Sales (Revenue) Ratio is 1.58.  The current ratio is 1.65 based on Revenue estimate for 2026 of $61,056M, Revenue per Share of $51.56 and a stock price of $85.22.  The current ratio is 5% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably on the expensive side.  The 10 year dividend yield test says that the stock price is relatively expensive.  The P/S Ratio test says that it is relatively reasonable but above the median.  The rest of the testing goes from relatively reasonable and below the median to expensive, but most showing a relatively reasonable stock price.
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find Strong Buy (7), Buy (5), Hold (7), Underperform (1).  The consensus is a Strong Buy.  The 12 month stock price consensus is $100.58 with a high of $118.00 and low of $72.00.  The 12 month stock price consensus of $100.58 implies a total return of 20.84% with 18.02% from capital gains and 2.82% from dividends based on a current stock price of $85.22.  
&lt;br &gt;&lt;br &gt;
Analysts on &lt;a href=&quot;https://stockchase.com/SU-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; seem to like this company.  Some think it is a buy and others a Hold and one a Sell.  Joey Frenette on &lt;a href=&quot;https://www.fool.ca/2026/07/13/enbridge-vs-suncor-the-dividend-pick-id-own-through-2026-4/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; looks at Enbridge and Suncor and feels that Enbridge is the better current buy for July 2026.  Amy Legate-Wolfe on &lt;a href=&quot;https://www.fool.ca/2026/07/10/1-canadian-dividend-stock-down-about-14-to-buy-and-hold-forever/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks that the recent pull back in price gives you a better buying price for a cash-generating energy heavyweight.  The company put out a press release via &lt;a href=&quot;https://energynow.ca/2026/02/suncor-energy-reports-fourth-quarter-2025-results-2/&quot; target=&quot;_top&quot;&gt;Energy Now&lt;/a&gt; about their fourth quarter results for 2025.  The company put out a press release via &lt;a href=&quot;https://energynow.ca/2026/05/suncor-energy-reports-first-quarter-2026-results/&quot; target=&quot;_top&quot;&gt;Energy Now&lt;/a&gt; about their first quarter of 2026 results.  
&lt;br &gt;&lt;br &gt;
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/suncor-energy-tsx-su-below-141326992.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock and asks if it is under or over-valued.  Simply Wall Street has one warning of Unstable dividend track record and that is correct.
&lt;br &gt;&lt;br &gt;
Suncor Energy Inc is an integrated energy company. The company&#39;s operations span the full energy value chain, including oil sands mining and in situ operations, upgrading, offshore production, petroleum refining in Canada and the U.S., marketing, and trading, and nationwide PetroCanada retail and wholesale networks delivering reliable energy that fuels economic growth and meets the needs of customers across Canada and globally. Geographically, the company generates a majority of its revenue from Canada.  Its web site is here &lt;a href=&quot;https://www.suncor.com/&quot; target=&quot;_top&quot;&gt; Suncor Energy Inc&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was Jamieson Wellness Inc (TSX-JWEL, OTC-JWLLF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/jamieson-wellness-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be TMX Group Ltd (TSX-X, OTC-TMXXF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/tmx-group-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Friday, July 17, 2026 around 5 pm.  Tomorrow on my other blog I will write about Canadian American Relationship.... &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/07/canadian-american-relationship.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Thursday, July 16, 2026 around 5 pm.
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.
</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/735485759888876113/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/07/suncor-energy-inc.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/735485759888876113'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/735485759888876113'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/07/suncor-energy-inc.html' title='Suncor Energy Inc'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-7081193047051685225</id><published>2026-07-13T17:26:31.398-04:00</published><updated>2026-07-14T09:46:00.362-04:00</updated><title type='text'>Jamieson Wellness Inc</title><content type='html'>Sound bite for Twitter is: Dividend Growth Consumer.  Results of stock price testing is that the stock price is probably cheap.  Debt Ratios are fine.  The Dividend Payout Ratios (DPR) are good.  The current dividend yield is moderate with dividend growth moderate.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/jwel.htm&quot; target=&quot;_top&quot;&gt; Jamieson Wellness Inc&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  Even though this stock has not done much in Stock Price over the past 5 years, I still like this stock.  It generally has good growth.  It is a small cap and I did buy it with my fooling around money.  I plan to hold on to the stock I have.  Currently the stock price seems to be on the cheap side.
&lt;br &gt;&lt;br &gt;
I own this stock of Jamieson Wellness Inc (TSX-JWEL, OTC-JWLLF).  This stock was written up in November 26, 2020 by Kay Ng on Motley Fool.  She looked at what Warren Buffet was buying and pick some similar stocks, including Jamieson from TSX. I am buying Jamison because it is cheap and I think that it will do well in the future.  It has only been on the stock market for 8 years.  However, the dividend increases are good.  I understand the risks I am taking.  I bought this with my fooling around money.
&lt;br &gt;&lt;br &gt;
When I was updating my spreadsheet, I noticed all the officer I follow bought more stock last year.  This includes the CFO and CFO.  One of the directors I follow also bought more shares.  Ink shows lots of selling, but it is just officers and directors not picking up options. 
&lt;br &gt;&lt;br &gt;
If you had invested in this company in July 17, 2017, for $1,003.40 you would have bought 58 shares at $17.30 per share.  In December 2025, after just over some 8 years you would have received $273.76 in dividends.  The stock would be worth $1,951.70.  Your total return would have been $2,225.46.  This would be a total return of 9.87% per year with 8.18% from capital gain and 1.69% from dividends.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$17.30&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,003.40&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;58&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.46&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$273.76&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,951.70&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$2,225.46&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The current dividend yield is moderate with dividend growth moderate.  The current dividend yield is moderate (2% to 4% ranges) at 2.19%.  The 5 year median dividend yield is moderate at 2.31%.  The 8 year and historical median dividend yield is low (below 2%) at 1.64% and 1.64%.  The dividends have been increased at a moderate level (8% to 14% ranges) at 13.3% per year over the past 5 years.  The last dividend increase was in 2025 and it was for 9.5%.
&lt;br &gt;&lt;br &gt;
The Dividend Payout Ratios (DPR) are good.  The DPR for 2025 for Earnings per Share (EPS) is high at 60% with 5 year coverage at 58%.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) is good at 47% with 5 year coverage at 45%. DPRs in the 40% range is probably the best.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 36% with 5 year coverage at 37%.  This DPR below at 40% or lower is good. The DPR for 2025 for Free Cash Flow (FCF) is good at 43% with 5 year coverage at 44%.  The FCF for 2025 range from $69.8M to $86.9M.  I am using the $86.9M value.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;60.27%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;57.62%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;47.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;45.33%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;36.32%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;36.61%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;42.81%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;44.39%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
Debt Ratios are fine.  The Long Term Debt/Market Cap Ratio for 2025 is good at 0.20 and currently at 0.30. The Liquidity Ratio for 2025 is good at 1.53 and 1.59 currently.  The Debt Ratio for 2025 is good at 1.83 and 1.77 currently.  The Leverage and Debt/Equity Ratios for 2025 are fine at 2.39 and 1.31 and currently at 2.50 and 1.41.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.30&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.43&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.46&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.53&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.59&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.69&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.86&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.83&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.77&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.39&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.50&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.31&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.41&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 9 to the end of 2025.  Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.36%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-1.41%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.04%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;8.46&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.55%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.18%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.69%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are 25.84, 28.51 and 31.18.  The corresponding 8 year and historical ratios are 23.77, 28.51 and 32.95.  The current ratio is 19.61 based on EPS of $2.14 and a stock price of $41.96.  The current ratio is below the low ratios of the 8 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Adjusted Earnings per Share Ratios are 20.22, 21.52 and 23.92.  The corresponding 9 year and historical ratios are 20.70, 22.99 and 27.46.  The current ratio is 19.61 based on AEPS of $2.14 and a stock price of $41.96.  The current ratio is below the low ratios of the 8 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $23.91.   The 9-year low, median, and high median Price/Graham Price Ratios are 1.70, 1.88 and 2.20.  The current ratio is 1.76 based on a stock price of $41.96.  The current ratio is between the low and median ratios of the 9 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I get a 9-year median Price/Book Value per Share Ratio of 3.33.  The current ratio is 3.53 based on a Book Value of $492M, Book Value per Share of $11.87 and a stock price of $41.96.  The current ratio is 6% above the 9 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I also have a Book Value per Share estimate for 2026 of $14.43.  This gives a ratio of 2.90 based on a Book Value of $600M, Book Value per Share of $14.43 and a stock price of $41.96.  The ratio is 13% below the 9 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I get a 9-year median Price/Cash Flow per Share Ratio of 32.52.  The current ratio is 20.77 based Cash Flow per Share estimate for 2026 of $2.02, Cash Flow of $83.8M and a stock price of $41.96.  The current ratio is 36% below the 9 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I get an historical and 9 year median dividend yield of 1.64%.  The current dividend yield is 2.19% based on dividends of $0.92 and a stock price of $41.96.  The current dividend yield is 34% above the historical and 9 yar median dividend yield.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
The 9-year median Price/Sales (Revenue) Ratio is 2.48.  The current P/S Ratio is 1.89 based on Revenue estimate for 2026 of $919M, Revenue per Share of $22.16 and a stock price of $41.96. The current ratio is 24% below the 9 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably cheap.  The 9 year median dividend yield test says this and it is confirmed by the P/S Ratio test. The other tests vary from cheap to reasonable but above the median. 
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find Strong Buy (4), and Buy (3).  The consensus would be a Strong Buy.  The 12 month consensus stock price is $46.21 with a high of $51.00 and low of $44.00.  The consensus stock price of $46.21 implies a total return of 12.32% with 10.13% from capital gains and 2.19% from dividends based on a current stock price of $41.96.
&lt;br &gt;&lt;br &gt;
For 2025 on &lt;a href=&quot;https://stockchase.com/JWEL-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; there is a Top Pick, Buy, Watch and Hold recommendations. A positive that is mentioned is that it is growing in China due to attention to quality.  Daniel Da Costa on &lt;a href=&quot;https://www.fool.ca/2026/06/30/2-canadian-stocks-that-look-primed-for-a-strong-2026-3/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; this is stock is a defensive growth stock.  Adam Othman on &lt;a href=&quot;https://www.fool.ca/2026/05/01/2-deeply-discounted-stocks-worth-buying-if-you-have-1000-to-invest-today/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks this stock is a cheap growth stock.  The company put out &lt;a href=&quot;https://jamiesonwellness.com/jamieson-wellness-inc-reports-fourth-quarter-and-full-year-2025-results/&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their fourth quarter of 2025.  The company put out a press release via &lt;a href=&quot;https://www.businesswire.com/news/home/20260507260099/en/Jamieson-Wellness-Inc.-Reports-First-Quarter-2026-Results&quot; target=&quot;_top&quot;&gt;Businesswire&lt;/a&gt; about their first quarter of 2026 results.  
&lt;br &gt;&lt;br &gt;
This article on The Canadian press via &lt;a href=&quot;https://ca.finance.yahoo.com/news/jamieson-wellness-talks-unsolicited-offer-145300668.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; says that the company is in talks about an offer to buy the company.  Personally, I hope that is not bought.  Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/jamieson-wellness-profit-rebound-dividend-072329583.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock and think that it is undervalued.  They like the fact it went from an earnings loss of $0.06 to earnings of $0.23.  
&lt;br &gt;&lt;br &gt;
Jamieson Wellness Inc is engaged in the manufacturing, development, distribution, and marketing of branded natural health products, including vitamins, minerals, and supplements. Geographically, the majority of its revenue is derived from the domestic market.   Its web site is here &lt;a href=&quot;https://jamiesonwellness.com/&quot; target=&quot;_top&quot;&gt; Jamieson Wellness Inc&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was Premium Brands Holdings Corp (TSX-PBH, OTC-PRBZF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/premium-brands-holdings-corp.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Suncor Energy Inc (TSX-SU, NYSE-SU) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/suncor-energy-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Wednesday, July 15, 2026 around 5 pm.  Tomorrow on my other blog I will write about Bill Ackman by Robin Speziale.... &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/07/bill-ackman-by-robin-speziale.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Tuesday, July 14, 2026 around 5 pm.
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/7081193047051685225/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/07/jamieson-wellness-inc.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/7081193047051685225'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/7081193047051685225'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/07/jamieson-wellness-inc.html' title='Jamieson Wellness Inc'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-8089593499983498996</id><published>2026-07-10T16:48:08.471-04:00</published><updated>2026-07-10T16:50:29.678-04:00</updated><title type='text'>Premium Brands Holdings Corp</title><content type='html'>Sound bite for Twitter is: Dividend Growth Consumer.  Results of stock price testing is that the stock price is probably cheap.  Debt Ratios could be improved and the company has a lot of debt.  The Dividend Payout Ratios (DPR) are too high but analysts hope they will improve in 2027.  The current dividend yield is moderate with dividend growth moderate, but currently stalled.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/pbh.htm&quot; target=&quot;_top&quot;&gt; Premium Brands Holdings Corp&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  If you like this stock, now would be the time to buy because it is cheap.  There is certainly a risk because of its debt.  It has done well in the past and hopefully will do well again in the future. Analysts expect that it DPR will be good going forward from 2027.  They will probably increase the dividends when the DPR is better.  It is certainly relatively cheap at the present time.
&lt;br &gt;&lt;br &gt;
I do not own this stock of Premium Brands Holdings Corp (TSX-PBH, OTC-PRBZF).  I was looking for another stock to follow and I found this as one of the top stocks in TD Bank&#39;s Canadian Equity Fund in 2016.
&lt;br &gt;&lt;br &gt;
When I was updating my spreadsheet, I noticed EPS decline has to do with business acquisitions and equity losses.  Note that Adjusted EPS went up.  I noticed that they have stopped dividend increases since 2024.  They needed to as the DPRs were getting too high.  This company has so far done well for its shareholders but currently, it has too much debt.  This stock used to be an income trust and such companies could pay more dividends than corporations can.  All the old income trust companies are having a hard time getting their dividend levels right and this stock is no exception.
&lt;br &gt;&lt;br &gt;
If you had invested in this company in December 2015, for $1,1031.13 you would have bought 27 shares at $38.19 per share.  In December 2025, after 10 years you would have received $654.08 in dividends.  The stock would be worth $2,746.17.  Your total return would have been $3,400.25.  This would be a total return of 14.23% per year with 10.29% from capital gain and 3.94% from dividends.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$38.19&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,031.13&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;27&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$654.08&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$2,746.17&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$3,400.25&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
For this company, the 5 year growth in such things as cash flow has not been as good as for the past 10 years, but analysts seem to think that growth will be very good this year for Net Income and Cash Flow.  They also think that the stock price will growth well this year.   In the chart below, I am showing 5 and 10 year total growth and per year growth in columns 3 and 4.  Column 5 shows growth expected over 12 months to the first quarter in 2026 and expected growth over this year.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Yr&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Growth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Per Year&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Coverage&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;83.76%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.94%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.97%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;49.84%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.42%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.16%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-51.61%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-13.51%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.74%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-58.82%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-16.26%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-60.58%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;50.61%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.54%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.97%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.19%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-13.37%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
   &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
  &lt;/tr&gt; 
   &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;403.66%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.55%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;24.38%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;152.49%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.70%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;33.92%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;246.33%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.23%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;560.49%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;38.97%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.35%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;403.16%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;158.56%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.97%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;166.33%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.29%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20.85%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The current dividend yield is moderate with dividend growth moderate, but currently stalled.  The current dividend yield is moderate (2% to 4% ranges) at 3.86%.  The 5, 10 and historical median dividend yield is moderate at 3.07%, 2.68% and 4.15%.   The historical median dividend yield is rather high because this company used to be an income trust until 2009.  The dividend growth is moderate (8% to 14% ranges) at 8.5% per year over the past 5 years.  The last dividend increase was in 2024 and it was for 10.39%.  
&lt;br &gt;&lt;br &gt;
The Dividend Payout Ratios (DPR) are too high but analysts hope they will improve in 2027.  The DPR for 2025 for Earnings per Share (EPS) is far too high at 378% with 5 year coverage at 121%. The DPR for 2025 for Free Cash Flow calculated by the company (FCF Co.) is high at 52% with 5 year coverage fine at 49%.   The DPR for 2025 for Adjusted Earnings per Share (AEPS) is too high at 74% with 5 year coverage at 69%.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 40% with 5 year coverage at 39%. The DPR for 2025 for Free Cash Flow (FCF) is too high at 90% with 5 year coverage at 185%.  With level dividends analysts think that the DPR will improve to the 40% range in 2027.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;377.78%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;121.13%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF Co.&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;51.52%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;49.36%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;74.40%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;68.93%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;39.11%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;38.69%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;89.76%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;184.94%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
Debt Ratios could be improved and the company has a lot of debt.  The Long Term Debt/Market Cap Ratio for 2025 is good at 0.40 and currently at 0.48. The Liquidity Ratio for 2025 is low at 1.23 and 1.28 currently.  If you added in Cash Flow after dividends, the ratios are low at 1.18 and currently better at 1.44.  The Debt Ratio for 2025 is low at 1.39 and 1.46 currently.  The Leverage and Debt/Equity Ratios for 2025 are too high at 4.39 and 3.16 and currently at 3.18 and 2.18.  I prefer these ratios to be below 3.00 and 2.00.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.40&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.48&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.30&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.20&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.23&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.28&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.18&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.44&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.39&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.46&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.39&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.18&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.16&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.18&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 30 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.54%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.14%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.19%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.94%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.97%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.23%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.29%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.94%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.33%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;19.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.17%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.70%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.45%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.89%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.24%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.61%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.07%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1995&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;30&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.02%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.89%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.13%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are 33.02, 38.97 and 44.91. The corresponding 10 year ratios are 27.78, 34.12 and 41.20.  The corresponding historical ratios are 20.46, 23.10 and 25.74.  The current ratio is 16.05 based on a stock price of $88.11 and EPS estimate for 2026 of $5.49.  The current ratio is below the below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Earnings per Share Ratios are 19.11, 21.71 and 25.96. The corresponding 10 year ratios are 19.19, 24.86 and 29.19.  The corresponding historical ratios are 18.07, 21.72 and 25.82.  The current ratio is 14.40 based on a stock price of $88.11 and AEPS estimate for 2026 of $6.12.  The current ratio is below the below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $78.13.   The 10-year low, median, and high median Price/Graham Price Ratios are 1.35, 1.76 and 2.11.  The current ratio is 1.13 based on a stock price of $88.11.  The current ratio is below the low ratio of the 10 year median ratios.   This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Book Value per Share Ratio of 2.92.  The current ratio is 2.73 based on a Book Value of $1,682M, Book Value per Share of $26.52.  The current ratio is 8% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I also have a Book Value per Share estimate for 2026 of $49.49.  This analyst calculates the Book Value differently that I do.  In this case 10-year median Price/Book Value per Share Ratio of 2.27.  With a Book Value per Share of $46.49, Book Value of $2,419M and stock price of $88.11, the ratio is 1.90.  This ratio is 1.90 is 17% below the 10 year median ratio of 2.27.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Cash Flow per Share Ratio of 21.35.  The current ratio is 9.74 based on Cash Flow per Share estimate for 2026 of $9.05, Cash Flow of $471M and a stock price of $88.11.  The current ratio is 54% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I get an historical median dividend yield of 4.15%.  The current dividend yield is 3.86% based on dividends of $3.40 and a stock price of $88.11.  The current dividend yield is 7% below the historical median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I get a 10 year median dividend yield of 2.68%.  The current dividend yield is 3.86% based on dividends of $3.40 and a stock price of $88.11.  The current dividend yield is 44% above the historical median dividend yield.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
The 10-year median Price/Sales (Revenue) Ratio is 0.86.  The current ratio is 0.49 based on Revenue estimate for 2026 of $9,300M, Revenue per Share of $178.71 and a stock price of $88.11.  The current ratio is 43% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably cheap.  The 10 year dividend yield test says this.  It is confirmed by the P/S Ratio test.  Most of the rest of the testing is saying the same thing.
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find Strong Buy (5), Buy (6) and Hold (1).  The consensus is a strong Buy.  The 12 month stock price consensus is $122.92 with a High of $150.00 and low of $108.00.  The consensus stock price of $122.92 implies a total return of 43.37% with 39.51% from capital gains and 3.86% from dividends based on a current stock price of $88.11.
&lt;br &gt;&lt;br &gt;
Analysts on &lt;a href=&quot;https://stockchase.com/PBH-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; go the full range from Do Not Buy to Top Pick for 2026.  A Do Not Buy was worried about debt. Stock Chase gives this stock 4 stars out of 5. Amy Legate-Wolfe on &lt;a href=&quot;https://www.fool.ca/2026/06/20/3-canadian-stocks-primed-with-potential-for-generational-wealth/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks this is a stock to buy and hold for a very long time.  Daniel Da Costa on &lt;a href=&quot;https://www.fool.ca/2026/05/21/this-canadian-dividend-stock-is-down-17-and-worth-holding-forever/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says that the market is reacting to short term pressures.  He thinks it is a good stock to buy now.  The company put out a press release via &lt;a href=&quot;https://www.newswire.ca/news-releases/premium-brands-holdings-corporation-reports-record-fourth-quarter-sales-and-adjusted-ebitda-announces-acquisition-and-declares-first-quarter-dividend-885641589.html&quot; target=&quot;_top&quot;&gt;Newswire&lt;/a&gt; about their fourth quarter of 2025 results. The company put out a press release via &lt;a href=&quot;https://www.newswire.ca/news-releases/premium-brands-holdings-corporation-reports-record-first-quarter-sales-adjusted-ebitda-and-adjusted-earnings-and-declares-second-quarter-dividend-878643674.html&quot; target=&quot;_top&quot;&gt;Newswire&lt;/a&gt; about their first quarter of 2026.  
&lt;br &gt;&lt;br &gt;
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/think-more-issues-premium-brands-102048557.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock.  They do not like the fact that the company has issued more shares during the year.  EPS is down over the last 12 months.  They have 4 warnings out on this company of dividend of 3.94% is not well covered by earnings or free cash flows; interest payments are not well covered by earnings; profit margins (0.5%) are lower than last year (1.8%); and shareholders have been diluted in the past year.
&lt;br &gt;&lt;br &gt;
Premium Brands Holdings Corp is engaged in specialty food manufacturing, premium food distribution, and wholesale businesses with operations in British Columbia, Alberta, Saskatchewan, Manitoba, Ontario, Quebec, Nevada, and Washington State.   Its web site is here &lt;a href=&quot;https://premiumbrandsholdings.com/&quot; target=&quot;_top&quot;&gt; Premium Brands Holdings Corp&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was Empire Company Ltd (TSX-EMP.A, OTC-EMLAF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/empire-company-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Jamieson Wellness Inc (TSX-JWEL, OTC-JWLLF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/jamieson-wellness-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Monday, July 13, 2026 around 5 pm.  
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/8089593499983498996/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/07/premium-brands-holdings-corp.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/8089593499983498996'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/8089593499983498996'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/07/premium-brands-holdings-corp.html' title='Premium Brands Holdings Corp'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-7623847292793990698</id><published>2026-07-08T16:53:09.488-04:00</published><updated>2026-07-09T16:24:42.114-04:00</updated><title type='text'>Empire Company Ltd</title><content type='html'>Sound bite for Twitter is: Dividend Growth Consumer.  Results of stock price testing is that the stock price is probably reasonable.  It would be nice if the Debt Ratios were a bit better and they have too much debt.  The Dividend Payout Ratios (DPR) are good. The current dividend yield is low with dividend growth moderate.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/emp.htm&quot; target=&quot;_top&quot;&gt;Empire Company Ltd&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  I think that the price is reasonable for this generally blue chip stock.  The only reason I see for the Hold rating appears to be slowing eCommerce demand and a delay in breakeven point at Voila.  There is not much in analysts’ comments that I can see.  It is off its recent high of June 2025. The P/S Ratio test did say it was reasonable but above the median, so maybe the price is a bit high.  
&lt;br &gt;&lt;br &gt;
I do not own this stock of Empire Company Ltd (TSX-EMP.A, OTC-EMLAF).  I have known about this stock for some time before I decided to follow it.  This stock has a financial year ending in end of April or first of May each year.
&lt;br &gt;&lt;br &gt;
When I was updating my spreadsheet, I noticed that the earnings loss was due to impairment losses and related charges.  They also have a high level of debt.  However, you can see from the Total Return per Year chart that shareholders have done well with this company over the years.  This stock has a financial year ending around April 30, so I am reviewing the financial year ending May 2, 2026.
&lt;br &gt;&lt;br &gt;
If you had invested in this company in December 2015, for $1,003.86 you would have bought 39 shares at $25.74 per share.  In December 2025, after 10 years you would have received $230.88 in dividends.  The stock would be worth $1,849.38.  Your total return would have been $2,080.26.  This would be a total return of 7.99% per year with 6.30% from capital gain and 1.69% from dividends.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$25.74&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,003.86&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;39&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$230.88&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,849.38&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$2,080.26&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The current dividend yield is low with dividend growth moderate.  The dividend yield is low (below 2%) at 1.96%.  The 5, 10 and historical dividend yields are low at 1.73%, $1.71% and 1.45%.  The dividend growth is moderate (between 8% and 14% per year) at 12% per year over the past 5 years.  The last dividend increase was in 2026 and it was for 10.2%.  
&lt;br &gt;&lt;br &gt;
The Dividend Payout Ratios (DPR) are good.  The DPR for 2025 for Earnings per Share (EPS) is too high at 102%, but analysts expect it to be around 27% in 2027 and EPS has with 5 year coverage good at 30%.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) is good at 27% with 5 year coverage at 25%.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 8% with 5 year coverage at 8%. The DPR for 2025 for Free Cash Flow (FCF) is good at 21% with 5 year coverage at 18%.  The FCF for 2026 varies from $950M to $1,487M.  I am using $950M.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;102.33%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;30.21%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;27.16%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.24%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.26%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.73%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21.37%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.18%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
It would be nice if the Debt Ratios were a bit better and they have too much debt.  The Long Term Debt/Market Cap Ratio for 2025 is good at 0.10 and currently at 0.09. The Liquidity Ratio for 2025 is far too low at 0.82 and 0.88 currently.  If you added in Cash Flow after dividends, the ratios are still quite low at 1.24 and currently at 1.32. I prefer these ratios be at 1.50 or higher.  The Debt Ratio for 2025 is low at 1.43 and 1.43 currently. I prefer these ratios be at 1.50 or higher. The Leverage and Debt/Equity Ratios for 2025 are too high at 3.41 and 2.38 and currently at 3.41 and 2.38.  I prefer these ratios be below 3.00 and 2.00.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.09&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.32&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.30&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.82&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.88&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.24&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.32&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.43&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.43&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.41&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.41&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.38&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.38&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per Year is shown below for years of 5 to 41 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.97%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.24%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.39%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.85%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.20%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.99%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.30%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.69%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.28%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.11%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.43%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.67%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.06%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.93%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.18%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.75%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.60%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.06%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.98%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.07%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1995&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;30&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.26%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.27%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.83%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.44%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1990&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;35&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.51%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.61%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.41%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.19%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1985&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;40&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.16%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.81%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.84%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.97%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1984&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;41&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.90%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.52%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.64%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.89%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are 12.65, 14.49 and 16.33.  The corresponding 10 year ratios are 12.91, 14.61 and 17.43.  The corresponding historical ratios are 10.96, 13.03 and 14.21.  The current ratio is 13.50 based on a stock price of $48.45 and EPS estimate for 2027 $3.59.  The current ratio is between the low and median ratios of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Adjusted Earnings per Share Ratios are 11.97, 13.91 and 16.36.  The corresponding 10 year ratios are 12.60, 14.43 and 17.12.  The corresponding historical ratios are 11.71, 13.68 and 15.55.  The current ratio is 13.50 based on a stock price of $48.45 and AEPS estimate for 2027 of $3.59.  The current ratio is between the low and median ratios of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $42.36.   The 10-year low, median, and high median Price/Graham Price Ratios are 0.96, 1.15 and 1.32.  The current ratio is 1.14 based on a stock price of $48.45.  The current ratio is between the low and median ratios of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Book Value per Share Ratio of 1.85.  The current ratio is 2.18 based on a stock price of $48.45, Book Value of $5,003M and Book Value per Share of $22.21.  The current ratio is 18% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Cash Flow per Share Ratio of 5.59.  The current ratio is 7.51 based Cash Flow per Share for the last 12 months of $8.48, Cash Flow of $1,911M and a stock price of $48.45.  The current ratio is 2% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I get an historical median dividend yield of 1.45%.  The current ratio is 2.00% based on dividends of $0.87 and a stock price of $48.45.  The current ratio is 38% above the historical median dividend yield.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I get a 10 year median dividend yield of 1.71%.  The current ratio is 2.00% based on dividends of $0.87 and a stock price of $48.45.  The current ratio is 17% above the historical median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt;
The 10-year median Price/Sales (Revenue) Ratio is 0.31.  The current ratio is 0.33 based on Revenue estimate for 2027 of $32,949M, Revenue per Share of $146.29 and a stock price of $48.45.  The current ratio is 7% above the 10 year median ratio.   This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably reasonable.  The 10 year median dividend yield says it is reasonable and below the median.  The P/S Ratio test says it is reasonable but above the median.  The rest of the testing runs from cheap to reasonable but above the median, but the most are reasonable and below the median. 
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find Buy, (1), Hold (5) and Underperform (1).  The consensus would be a Hold.  The 12 month stock price consensus is $53.86 with a high of $58.00 and a low of $48.00. The consensus stock price of $53.86 implies a total return of 13.17% with 11.17% from capital gains and 2.00% from dividends based on a current stock price of $48.45.  
&lt;br &gt;&lt;br &gt;
There is one analyst on &lt;a href=&quot;https://stockchase.com/EMP.A-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; in 2026 giving this stock a weak buy. He says that grocers are getting higher highs and higher lows. Stock Chase gives this stock 3 and one half stars out of 5.  Kay Ng on &lt;a href=&quot;https://www.fool.ca/2026/07/02/3-canadian-blue-chip-stocks-to-hold-through-2026-and-beyond-7/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks this is a blue chip stock to buy because it is a defensive dividend grower.  Amy Legate-Wolfe on &lt;a href=&quot;https://www.fool.ca/2026/06/24/these-3-dividend-stocks-could-help-you-sleep-better-at-night/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks this is a comfortable stock to own.  The company put out a &lt;a href=&quot; https://www.empireco.ca/news/empire-reports-eps-of-094-in-the-fourth-quarter-and-fiscal-2026-results &quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their fourth quarter results ending in March 2026.  
&lt;br &gt;&lt;br &gt;
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/time-reassess-empire-tsx-emp-101728943.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance &lt;/a&gt; reviews this stock and says that on a Discounted Cash Flow basis, the stock is slightly undervalued.  Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/3-resilient-canadian-stocks-own-201000444.html&quot; target=&quot;_top&quot;&gt; Yahoo Finance&lt;/a&gt; say that this is a resilient Canada stock to own.  Simply Wall Street gives this stock one and one half stars out of 5.  It shows no risks.
&lt;br &gt;&lt;br &gt;
Empire Co Ltd is a Canadian company whose key businesses are food retailing and related real estate. The Food retailing segment is comprised of three operating segments: Sobeys National, Farm Boy and Longo&#39;s. The Investments and other operations consist of investments in Crombie REIT, real estate partnership. Its web site is here &lt;a href=&quot;https://www.empireco.ca/&quot; target=&quot;_top&quot;&gt; Empire Company Ltd&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was Saputo Inc (TSX-SAP, OTC-SAPIF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/saputo-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Premium Brands Holdings Corp (TSX-PBH, OTC-PRBZF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/premium-brands-holdings-corp.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Friday, July 10, 2026 around 5 pm.  Tomorrow on my other blog I will write about Your Neighbour Canada Has Changed.... &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/07/your-neighbour-canada-has-changed.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Thursday, July 9, 2026 around 5 pm.
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.
&lt;br &gt;&lt;br &gt;
Also, on my book blog I have put a review of the book Earning the Rockies by Robert Kaplan &lt;a href=&quot;https://spbrunner2.blogspot.com/2026/07/earning-rockies-by-robert-kaplan.html&quot; target=&quot;_top&quot;&gt;learn more&lt;/a&gt;...
</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/7623847292793990698/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/07/empire-company-ltd.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/7623847292793990698'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/7623847292793990698'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/07/empire-company-ltd.html' title='Empire Company Ltd'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-8876269300736051822</id><published>2026-07-06T17:55:12.990-04:00</published><updated>2026-08-03T23:02:00.224-04:00</updated><title type='text'>Saputo Inc</title><content type='html'>Sound bite for Twitter is: Dividend Growth Consumer.  Debt Ratios are good. The Dividend Payout Ratios (DPR) are decreasing and that is good.  The current dividend yield is low with dividend growth low.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/sap.htm&quot; target=&quot;_top&quot;&gt; Saputo Inc&lt;/a&gt;.
&lt;br &gt;&lt;br &gt; 
Is it a good company at a reasonable price?  There are some positives that I see with this company.  The first is that the DPR for EPS and AEPS is improving and is expected to continue to improve.  Also, analysts expect better growth this year.  So, I am hopeful.  I plan to hold on to the shares I have.  The shares seem to be priced at a reasonable price.
&lt;br &gt;&lt;br &gt; 
I own this stock of Saputo Inc (TSX-SAP, OTC-SAPIF).  This was a stock on Mike Higgs&#39; Canadian Dividend Growth Stock list and on the dividend lists that I followed.  I bought this stock first in 2006 for my RRSP account.  
Because I am now taking money from my RRSP accounts, I have been selling this stock because of the low dividend.  I still like this stock so I have been buying it in my TFSA.  However, it has not done well lately.
&lt;br &gt;&lt;br &gt; 
When I was updating my spreadsheet, I noticed that I have made a good return on the stock I bought in 2006 and 2007, but recent buys have not produced a good return.  You can see that in the Total Return per Year chart below.  
&lt;br &gt;&lt;br &gt; 
Also, that they have been increasing the dividends without doing much to increased the earnings.  When this happens, the Dividend Payout Ratios increases.  The DPR has gone from a relatively reasonable one in 2021 in the 40% ranges to the current one in 2024 of 117% and the 5 year running average in 2025 of 93% with the DPR non-calculable due an earning loss.  The DPRs are improving and for the March 2026 financial year, they are back into the 40% range.
&lt;br &gt;&lt;br &gt; 
Note that this company has a financial year ending at March 31 each year.  I am reviewing the financial year ending March 31, 2026.
&lt;br &gt;&lt;br &gt; 
Growth has been low over the past 5 and 10 years.  Analysts expect some better growth in 2027.  In the chart below, I am showing 5 and 10 year total growth and per year growth in columns 3 and 4 to then end of the 2026 financial year of March 31, 2026.  Column 5 shows growth expected over 12 months to the first quarter in 2027 and expected growth over this financial year to March 31, 2027.  
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Yr&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Grth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Per Year&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Coverage&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22.79%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.19%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-1.44%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.60%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.90%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.20%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.42%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.44%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.36%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;39.88%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.94%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.67%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.60%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.27%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.84%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-2.35%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;59.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.79%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.11%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.19%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.42%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.93%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.80%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.12%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;37.43%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;77.96%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.93%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-2.22%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;47.66%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.97%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.29%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.37%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.43%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.57%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
If you had invested in this company in December 2015, for $1,026.10 you would have bought 31 shares at $33.10 per share.  In December 2025, after 10 years you would have received $215.45 in dividends.  The stock would be worth $1,280.61.  Your total return would have been $1,496.06.  This would be a total return of 4.13% per year with 2.24% from capital gain and 1.89% from dividends.  
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$33.10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,026.10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;31&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$215.45&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,280.61&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,496.06&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt; 
The current dividend yield is low with dividend growth low.  The current dividend yield is low (below 2%) at 1.89%.  The 5 and 10 year median dividend yield are moderate (2% to 4% ranges) at 2.40% and 2.08%.  The historical median dividend yield is low at 1.68%.
&lt;br &gt;&lt;br &gt; 
The Dividend Payout Ratios (DPR) are decreasing and that is good.  The DPR for 2025 for Earnings per Share (EPS) is good at 48% with 5 year coverage too high at 93%.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) is good at 43% with 5 year coverage at 47%.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 18% with 5 year coverage at 20%. The DPR for 2025 for Free Cash Flow (FCF) is good at 31% with 5 year coverage at 36%.  
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;48.47%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;92.98%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;43.41%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;47.63%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.11%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20.32%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;31.46%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;35.93%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;&lt;br &gt; 
Debt Ratios are good.  The Long Term Debt/Market Cap Ratio for 2025 is good at 0.13 and currently at 0.13. The Liquidity Ratio for 2025 is good at 1.71 and 1.71 currently.  The Debt Ratio for 2025 is good at 2.00 and 2.00 currently.  The Leverage and Debt/Equity Ratios for 2025 are fine at 2.00 and 1.00 and currently at 2.00 and 1.00.  
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.13&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.13&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.20&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.71&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.71&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.09&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.00&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.00&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.00&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
The Total Return per Year is shown below for years of 5 to 29 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.60%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.96%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.96%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2013&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.97%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.24%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.89%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2008&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.38%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.18%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.03%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.15%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2003&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.95%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.23%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.73%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1998&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.14%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.06%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.24%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.81%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1996&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;29&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.31%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.16%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.16%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
The 5-year low, median, and high median Price/Earnings per Share Ratios are 16.69, 21.21, and 25.11.  The corresponding 10 year ratios are 19.48, 22.42 and 25.93.  The corresponding historical ratios are 11.14, 20.72 and 21.26. The current ratio is 18.60 based on a stock price of $40.91 and EPS estimate for 2027 of $2.20. The current ratio is below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt; 
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Adjusted Earnings per Share Ratios are 15.66, 19.00 and 23.79.  The corresponding 10 year ratios are 18.75, 22.38 and 24.74.  The corresponding historical ratios are 16.65, 21.12 and 23.79. The current ratio is 19.39 based on a stock price of $40.91 and AEPS estimate for 2027 of $2.11. The current ratio is between the low ratio and median ratios of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt; 
I get a Graham Price of $28.27.  The 10-year low, median, and high median Price/Graham Price Ratios are 1.27, 1.50 and 1.78.  The current ratio is 1.45 based on a stock price of $40.91.  The current ratio is between the low ratio and median ratios of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt; 
I get a 10-year median Price/Book Value per Share Ratio of 2.18.  The current ratio is 2.44 based on a Book Value of $6,805M, Book Value per Share of $16.80 and a stock price of $40.91.  The current ratio is 12% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt; 
I get a 10-year median Price/Cash Flow per Share Ratio of 14.52.  The current ratio is 11.24 based on CFPS estimate for 2027 of $3.64, Cash Flow of $1,475M and a stock price of $40.91.  The current ratio is 23% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt; 
I get an historical median dividend yield of 1.68%.  The current dividend yield is 1.96% based on a stock price of $40.91 and Dividends of $0.80.  The current dividend yield is 16% above the historical median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt; 
I get a 10 year median dividend yield of 2.08%.  The current dividend yield is 1.96% based on a stock price of $40.91 and Dividends of $0.80.  The current dividend yield is 6% below the 10 year median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt; 
The 10-year median Price/Sales (Revenue) Ratio is 0.96.  The current P/S Ratio is 0.87.  The current ratio is 4% below the 10 year median ratio.   This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt; 
Results of stock price testing is that the stock price is probably still reasonable.  The 10 year dividend yield test says it is reasonable but above the median.  The P/S Ratio test says it is reasonable and below the median.   The rest of the testing runs from cheap to reasonable.
&lt;br &gt;&lt;br &gt; 
When I look at analysts’ recommendations, I find Strong Buy (3), Buy (3), Hold (3) and Underperform (1).  The consensus would be a Buy.  The 12 month stock price consensus is $47.62 with a high of $51.00 and low of $42.00.  The consensus stock price of $47.62 implies a total return of 18.36% with 16.40% from capital gains and 1.96% from dividends based on a current stock price of $40.91.
&lt;br &gt;&lt;br &gt; 
There are two entries for this stock on &lt;a href=&quot;https://stockchase.com/SAP-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; for 2026.  One is a Buy and the other a Partial Sell.  The Partial Sell thinks that the P/E is too high.  Stock Chase gives this stock 4 and one half stars out of 5.  Christopher Liew on &lt;a href=&quot;https://www.fool.ca/2026/06/17/undervalued-canadian-stocks-to-buy-now-14/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says to buy as it appears to be a turnaround story.  Amy Legate-Wolfe on &lt;a href=&quot;https://www.fool.ca/2026/05/15/rrsp-idea-3-canadian-stocks-to-own-for-the-next-decade/&quot; target=&quot;_top&quot;&gt;Motley Fool &lt;/a&gt; thinks this stock is good for your RRSP with slower growth but a reliable dividend.  The company put out a &lt;a href=&quot;https://newsroom.saputo.com/es/news-releases/news-release-details/saputo-reports-financial-results-fourth-quarter-and-fiscal-2026&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; for their fourth quarter ending in March 2026.  
&lt;br &gt;&lt;br &gt; 
This Globe Newswire article via &lt;a href=&quot;https://ca.finance.yahoo.com/news/saputo-completes-divestiture-majority-stake-181500277.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; talk about Saputo selling 80% interest in its Dairy Division (Argentina).  Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/too-consider-saputo-tsx-sap-110705285.html&quot; target=&quot;_top&quot;&gt;Yahoo Financial&lt;/a&gt; reviews this stock and talks about the bull and bear view of this company.  Simply Wall Street has one warning of significant insider selling over the past 3 months. Actually, it is company insiders not taking up options.  Simply Wall Street gives this stock 4 and one half stars out of 5 stars.
&lt;br &gt;&lt;br &gt; 
Saputo Inc produces, markets, and distributes dairy products, including cheese, fluid milk, extended shelf-life milk and cream products, cultured products, and dairy ingredients. The Company is a cheese manufacturer and fluid milk and cream processor in Canada, a dairy processor in Australia, a cheese producer and extended shelf-life and cultured dairy products manufacturer in the USA, and a manufacturer of branded cheese and dairy spreads in the UK. Its web site is here &lt;a href=&quot;https://www.saputo.com/&quot; target=&quot;_top&quot;&gt; Saputo Inc&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt; 
The last stock I wrote about was about was Computer Modelling Group Ltd (TSX-CMG, OTC-CMDXF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/computer-modelling-group-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Empire Company Ltd (TSX-EMP.A, OTC-EMLAF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/empire-company-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Wednesday, July 8, 2026 around 5 pm.  Tomorrow on my other blog I will write about Canada’s Economy.... &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/07/canadas-economy.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Tuesday, July 7, 2026 around 5 pm.
&lt;br &gt;&lt;br &gt; 
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt; 
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.
</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/8876269300736051822/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/07/saputo-inc.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/8876269300736051822'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/8876269300736051822'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/07/saputo-inc.html' title='Saputo Inc'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-7825329160048754300</id><published>2026-07-03T18:12:09.140-04:00</published><updated>2026-07-03T18:13:16.012-04:00</updated><title type='text'>Computer Modelling Group Ltd</title><content type='html'>Sound bite for Twitter is: Dividend Paying Tech.  Debt Ratios are fine, but Liquidity could be improved. The Dividend Payout Ratios (DPR) could be improved and is going in the right direction.  The current dividend yield is low with dividend growth non-existent as dividends are declining. See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/cmg.htm&quot; target=&quot;_top&quot;&gt; Computer Modelling Group Ltd&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  I have given up on this stock.  It seems to be rather cyclical.  It is cheap, but cheap does not necessarily mean a good buy.  It has cut its dividend 3 times since 2020.  I sold my shares but I will continue to track this stock.  It is rather cheap.
&lt;br &gt;&lt;br &gt;
I not own this stock of Computer Modelling Group Ltd (TSX-CMG, OTC-CMDXF), but I used to.  I bought this company in 2008 because it is a dividend paying growth stock that would also be considered to be a small cap with a capitalization of around $115 million.  Insiders are currently buying this stock.  It has great growth and it is information technology a favourite sector of mine.  When I sold some of my TD Bank stock in June 2009, I bought some more.  Because the stock grew rapidly and because it is a tech stock.  
&lt;br &gt;&lt;br &gt;
I sold some shares in 2011 to lock in profit.  I sold the rest of my shares in 2026.  This stock has not done much lately and I need more cash in my RIF account.  I have given up on this company.  I made a lot of money at first as I bought it in 2008 and 2009 before it took off.  I have still made good money at 18.95% per year with 7.55% from capital gains and 11.40% from dividends over the 17 years I have had this stock.  It cut its dividend again this year.  Dividend cuts are never a good sign.
&lt;br &gt;&lt;br &gt;
When I was updating my spreadsheet, I noticed there is a big turnover in Directors.  They have a new Chairman that was not on the board before and of the directors I was following, only 1 remains.  The CEO has been in that position for some time, but there has been a lot of changes in staff.  Note that it has a financial year ending at March 31 each year.  I am looking at the financial year ending March 31, 2026.
&lt;br &gt;&lt;br &gt;
If you had invested in this company in December 2015, for $1,003.47 you would have bought 83 shares at $12.09 per share.  In December 2025, after 10 years you would have received $225.76 in dividends.  The stock would be worth $433.26.  Your total return would have been $659.02.  This would be a total loss of 4.92% per year with 8.06% from capital loss and 3.14% from dividends.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$12.09&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,003.47&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;83&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$225.76&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$433.26&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$659.02&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The current dividend yield is low with dividend growth non-existent as dividends are declining. The current dividend yield is low (below 2%) at 1.10%.  The 5, 10 and historical median dividend yields are moderate (2% to 4% ranges) at 2.33%, 3.91% and 3.59%.  The dividends growth to 2015 and then they were flat until 2020 and then they were decreased 50%.  In 2026 they were decreased a further 80%.  
&lt;br &gt;&lt;br &gt;
The Dividend Payout Ratios (DPR) could be improved and is going in the right direction.  The DPR for 2026 for Earnings per Share (EPS) is too high at 57% with 5 year coverage at 74%.  The DPR for 2026 for Funds from Operations (FFO) is good at 39% with 5 year coverage at 52%.  The DPR for 2026 for Company’s Free Cash Flow (FCF) is good at 48% with 5 year coverage high at 60%.  The DPR for 2026 for Cash Flow per Share (CFPS) is good at 36% with 5 year coverage too high at 60%. The DPR for 2026 for Free Cash Flow (FCF) is good at 22% with 5 year coverage fine at 50%.  FCF for 2026 varies from $21M to $29M.  I am using the $29M value.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;57.14%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;74.19%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FFO&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;38.71%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;52.57%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF C.&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;48.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;60.44%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;36.32%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;51.20%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22.88%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;49.82%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
Debt Ratios are fine, but Liquidity could be improved. The Long Term Debt/Market Cap Ratio for 2026 is good at 0.02 and currently at 0.03. The Liquidity Ratio for 2026 is low at 1.00 and 1.00 currently.  If you added in Cash Flow after dividends, the ratios are still low at 1.31 and currently at 1.48. I like to see this ratio at 1.50 or higher.  The Debt Ratio for 2026 is good at 1.66 and 1.66 currently.  The Leverage and Debt/Equity Ratios for 2026 are fine at 2.52 and 1.52 and currently at 2.52 and 1.52
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.02&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.03&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.28&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.33&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.00&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.31&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.48&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.66&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.66&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.52&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.52&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.52&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.52&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per year is shown below for years of 5 to 29 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-9.71%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.06%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.36%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.71%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-11.34%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-4.92%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-8.06%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.14%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-3.10%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.91%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-1.42%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.33%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.16%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;24.22%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.10%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.12%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.91%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;43.73%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.19%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.54%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1996&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;29&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.33%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.51%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.83%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
The 5-year low, median, and high median Price/Earnings per Share Ratios are 32.75, 26.75 and 33.09.  The corresponding 10 year ratios are 20.34, 26.60 and 33.03.  The corresponding historical ratios are 13.90, 21.08 and 26.87.  The current ratio is 14.60 based on a stock price of $3.65 and EPS estimate for 2027 of $0.25.  The current ratio is below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $2.37.   The 10-year low, median, and high median Price/Graham Price Ratios are 2.53, 3.46 and 4.37.  The current ratio is 1.54 based on a stock price of $3.65.  The current ratio is below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Book Value per Share Ratio of 10.38.  The current ratio is 3.65 based on a stock price of $3.65, Book Value of $78,331M and Book Value per Share of $1.00.  The current ratio is 65% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.  (However, these ratios are really high, especially the 10 year median at 10.38.)
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Cash Flow per Share Ratio of 19.85. The current ratio is 8.49 based on CFPS estimate for 2027 of $0.43, Cash Flow of $33.7M and a stock price of $3.65.  The current ratio is 57% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I get an historical median dividend yield of 3.59%.  The current dividend yield is 1.10% based on dividends of $0.04 and a stock price of $3.65.  The current dividend yield is 69% below the historical median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.  However, this is not a good test for a company decreasing their dividends.
&lt;br &gt;&lt;br &gt;
I get a 10 year median dividend yield of 3.91%.  The current dividend yield is 1.10% based on dividends of $0.04 and a stock price of $3.65.  The current dividend yield is 72% below the 10 year median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.  However, this is not a good test for a company decreasing their dividends.
&lt;br &gt;&lt;br &gt;
The 10-year median Price/Sales (Revenue) Ratio is 6.72.  The current P/S Ratio is 2.25 based on Revenue estimate for 2027 of $113M, Revenue per Share of $1.62 and a stock price of $3.65.  The current ratio is 67% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.  
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably cheap.  The dividend yield tests do not work well when they are decreasing.  Although, a decreasing dividend is never a good sign.  The P/S Ratio test is a good one and it says that the stock price is relatively cheap.   Another favourite stock price test is the P/GP Ratio test and that also says that the stock price is cheap. All the tests but the dividend yield tests says that the stock price is relatively cheap.  
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find Buy (2) and Hold (3).  The consensus is a Buy.  The 12 month stock price consensus is $5.20 with a high of $6.00 and low of $4.50.  The consensus stock price of $5.20 implies a total return of $43.56% with 42.47% from capital gains and 1.10% from dividends based on a current stock price of $3.65.  The analysts are not very enthusiastic about the stock given that they think it will go up over 42% this year.
&lt;br &gt;&lt;br &gt;
The last analyst entry on &lt;a href=&quot;https://stockchase.com/CMG-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; is dated in 2024.  It is never a good sign when analysts lose interest in a stock.  Amy Legate-Wolfe on &lt;a href=&quot;https://www.fool.ca/2026/05/04/3-undervalued-tsx-stocks-to-buy-before-the-crowd-catches-on/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says the stock is undervalue and imperfect but may offer opportunity.  Aditya Raghunath on &lt;a href=&quot;https://www.fool.ca/2026/03/17/whats-the-typical-tfsa-balance-for-a-50-year-old-canadian/#google_vignette&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks you could grow wealth in your TFSA with this stock.  The company put out a press release via &lt;a href=&quot;https://www.globenewswire.com/news-release/2026/05/21/3299145/0/en/computer-modelling-group-announces-fourth-quarter-results-and-quarterly-dividend.html&quot; target=&quot;_top&quot;&gt;Global Newswire&lt;/a&gt; about their fourth quarter ending in March 2026.  
&lt;br &gt;&lt;br &gt;
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/tsx-penny-stocks-watch-featuring-190523690.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock and thinks it is a TSX Penny Stock to Watch.  Simply Wall Street via  &lt;a href=&quot;https://ca.finance.yahoo.com/news/does-computer-modelling-groups-tsx-031452563.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; looks at this stock and thinks it is a good idea for the company to invite Christopher Wright to its Board.  There is a number of fair value estimates and they range from $4.64 to $18.62 per share.  This shows how far apart private investors can be on this stock’s potential.
&lt;br &gt;&lt;br &gt;
Computer Modelling Group Ltd is a software and consulting technology company engaged in developing and licensing reservoir simulation and seismic interpretation software. The company also provides professional services consisting of highly specialized support, consulting, training, and contract research activities. The firm has operations in the Americas, Europe, Middle East, Africa, and Asia-Pacific regions.   Its web site is here &lt;a href=&quot;https://www.cmgl.ca/&quot; target=&quot;_top&quot;&gt; Computer Modelling Group Ltd&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was Waste Connections Inc (TSX-WCN, NYSE-WCN) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/waste-connections-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Saputo Inc (TSX-SAP, OTC-SAPIF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/saputo-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Monday, July 6, 2026 around 5 pm.  
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/7825329160048754300/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/07/computer-modelling-group-ltd.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/7825329160048754300'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/7825329160048754300'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/07/computer-modelling-group-ltd.html' title='Computer Modelling Group Ltd'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-3097176225378141646</id><published>2026-07-01T18:31:27.778-04:00</published><updated>2026-07-02T17:21:21.003-04:00</updated><title type='text'>Waste Connections Inc</title><content type='html'>Sound bite for Twitter is: Dividend Growth Industrial.  Results of stock price testing is that the stock price is probably reasonable.  Debt Ratios are fine.  The Dividend Payout Ratios (DPR) are good.  The current dividend yield is low with dividend growth moderate.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/wcn.htm&quot; target=&quot;_top&quot;&gt; Waste Connections Inc&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;  
Is it a good company at a reasonable price?  This company has done well for its shareholders in the past.  Analysts do expect growth this year also.  Dividend is low, but the growth is moderate.  A number of analysts seem to think that the stock is undervalued.  My testing is showing that the stock price is reasonable for the tests that I like, but some testing is showing the stock as cheap and some as expensive.
&lt;br &gt;&lt;br &gt;  
I do not own this stock of Waste Connections Inc. (TSX-WCN, NYSE-WCN), but I used to.  I first bought this stock in 2007 because TD Securities had a very favorable report on this stock and had it on their action buy list.  I had money because I had recently sold RIM.  At that time, it was BFI Canada Income Fund.  In 2010, I needed to buy something for Pension Account. I have this already and it is on TD Action Buy List.  I sold because it became the target of a reverse takeover by an American company.
&lt;br &gt;&lt;br &gt;  
Dividend is low, but the growth is moderate.  What does this mean for the future?  If the dividend increases remain at 12.90% then the dividends paid, the Dividend yield and the Dividend Coverage of the current stock price in 5, 10 and 15 years would as shown below.  This is in US$ as dividends are paid in US$.
&lt;br &gt;&lt;br &gt;  
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div Pd&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div Yield&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;At IRR&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div Cov&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$2.39&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.41%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.26%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$4.06&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.36%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.80%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$6.93&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.95%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.64%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;  
When I was updating my spreadsheet, I noticed that this stock has continued to do well.  See the chart below.  In the chart below, I am showing 5 and 10 year total growth and per year growth in columns 3 and 4.  Column 5 shows growth expected over 12 months to the first quarter in 2026 and expected growth over this year.  This chart is in US$.  The financial are in US$.  Dividends are paid in US$.
&lt;br &gt;&lt;br &gt;  
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-lqy6&quot;&gt;Yr&lt;/th&gt;
    &lt;th class=&quot;tg-lqy6&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-lqy6&quot;&gt;Tot. Growth&lt;/th&gt;
    &lt;th class=&quot;tg-lqy6&quot;&gt;Per Year&lt;/th&gt;
    &lt;th class=&quot;tg-lqy6&quot;&gt;Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-lqy6&quot;&gt;Coverage&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;73.83%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.69%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.50%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;95.08%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.30%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.94%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;425.98%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;39.38%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-2.06%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;71.39%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.38%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.17%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;70.39%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.25%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.11%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;70.97%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.32%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-5.08%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;391.64%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.26%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.62%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;160.10%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.03%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.80%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;769.06%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;24.14%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.52%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;481.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;19.25%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.12%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;307.56%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.08%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.64%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;437.82%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.32%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;16.29%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;  
If you had invested in this company in December 2015, for $1,038.12 you would have bought 23 shares at $45.14 per share.  In December 2025, after 10 years you would have received $255.92 in dividends.  The stock would be worth $5,536.56.  Your total return would have been $5,792.48.  This would be a total return of 19.33% per year with 18.22% from capital gain and 1.11% from dividends. This chart is in CDN$.
&lt;br &gt;&lt;br &gt;  
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$45.14&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,038.12&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;23&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$255.92&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$5,536.56&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$5,792.48&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;  
The current dividend yield is low with dividend growth moderate. The current dividend yield is low (below 2%) at 0.84%.  The 5, 10 and historical median dividend yield is also low at 0.71%, 0.77% and 1.10%.  The dividend growth is moderate (8% to 14% per year) at 11% per year over the past 5 years.  The last dividend increase was in 2025 and it was for 11%.  
&lt;br &gt;&lt;br &gt;  	
The Dividend Payout Ratios (DPR) are good.  The DPR for 2025 for Earnings per Share (EPS) is good at 31% with 5 year coverage at 35%.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) is good at 25% with 5 year coverage at 25%.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 12% with 5 year coverage at 13%. The DPR for 2025 for Free Cash Flow (FCF) is good at 23% with 5 year coverage at 23%.  FCF for 2025 ranges from $1,218M to $1,480M.  I am using the $1,480M value.  This chart is in US$.
&lt;br &gt;&lt;br &gt;  
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;31.06%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;35.11%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.15%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.05%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.36%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.58%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22.55%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22.79%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;  
Debt Ratios are fine.  The Long Term Debt/Market Cap Ratio for 2025 is good at 0.20 and currently at 0.21. The Liquidity Ratio for 2025 is far too low at 0.62 and 0.65 currently.  If you added in Cash Flow after dividends, the ratios are fine at 1.60 and currently at 1.84.  The Debt Ratio for 2025 is good at 1.64 and 1.61 currently.  The Leverage and Debt/Equity Ratios for 2025 are fine at 2.56 and 1.56 and currently at 2.63 and 1.63.  This chart is in US$.
&lt;br &gt;&lt;br &gt;  
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.21&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.23&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.23&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.62&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.69&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.60&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.84&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.64&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.61&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.56&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.63&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.56&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.63&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;  
The Total Return per year is shown below for years of 5 to 24 to the end of 2025 in CDN$.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;  
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.90%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.02%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.85%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.97%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;19.33%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.22%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.11%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.79%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.95%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.05%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.90%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.45%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.54%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.03%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2001&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;24&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.25%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.89%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.64%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.26%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;  
The Total Return per year is shown below for years of 5 to 24 to the end of 2025 in US$.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;  
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.25%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.15%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.32%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.83%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15.08%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;19.48%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.32%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.16%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.45%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.47%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.64%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.84%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.77%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.09%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2001&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;24&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.91%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.38%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.59%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.78%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;  
The 5-year low, median, and high median Price/Earnings per Share Ratios are 41.33, 46.88 and 50.60.  The corresponding 10 year ratios are 39.47, 42.95 and 48.59.  The corresponding historical ratios are 25.13, 29.60 and 34.08.  The current ratio is 35.90 based on a stock price of $166.45 and EPS of $4.64.  The current ratio is below the low ratio for the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.  This testing is in US$ and you will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt;  
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Adjusted Earnings per Share Ratios are 30.63, 35.46 and 38.83.  The corresponding 10 year ratios are 28.71, 32.03 and 36.85.  The corresponding historical ratios are 23.62, 27.68 and 34.90.  The current ratio is 30.26 based on a stock price of $166.45 and AEPS of $5.50.  The current ratio is between the low and median ratios of the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable and below the median.  This testing is in US$ and you will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt;  
I get a Graham Price of $88.69.   The 10-year low, median, and high median Price/Graham Price Ratios are 2.20, 2.51 and 2.77.  The current ratio is 2.67 based on a stock price of $236.88.  The current ratio is between the median and high ratios of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable but above the median.  This testing is in CDN$.
&lt;br &gt;&lt;br &gt;  
I get a 10-year median Price/Book Value per Share Ratio of 3.80.  The current ratio is 5.25 based on a Book Value of $8058M, Book Value per Share of $31.69 and a stock price of $166.45.  The current ratio is 38% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively expensive.  This testing is in US$ and you will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt;  
I get a 10-year median Price/Cash Flow per Share Ratio of 15.60.  The current ratio is 15.78 based on Cash Flow per Share estimate for 2026 of $10.55, Cash Flow of $2,682M and a stock price of $166.45.  The current ratio is 1% above the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median.  This testing is in US$.  In CDN$ the results is the current ratio is 4% below the 10 year median ratio and this stock price testing suggests that the stock price is relatively reasonable and below the median.  They are not far apart.
&lt;br &gt;&lt;br &gt;  
I get an historical median dividend yield of 1.10%.  The current dividend yield is 0.84% based on dividends of $1.40 and a stock price of $166.45.  The current dividend yield is 24% below the historical median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.  This testing is in US$ and you will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt;  
I get a 10 year median dividend yield of 0.77%.  The current dividend yield is 0.84% based on dividends of $1.40 and a stock price of $166.45.  The current dividend yield is 9% above the historical median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable and below the median.  This testing is in US$ and you will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt;  
The 10-year median Price/Sales (Revenue) Ratio is 4.29.  The current ratio is 4.23 based on Revenue estimate for 2026 of $9,999M, Revenue per Share of $39.33 and a stock price of $166.45.  The current ratio is 1% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable and below the median.  This testing is in US$ and you will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt;  
Results of stock price testing is that the stock price is probably reasonable.  The 10 year median dividend yield test says this and it is confirmed by the P/S Ratio test.  However, my testing of the stock price ranges from cheap to expensive.  Most of the testing is in US$ as this company reports in US$ and dividends are paid in US$.
&lt;br &gt;&lt;br &gt;  
When I look at analysts’ recommendations, I find Strong Buy (18), Buy (6) and Hold (4).  The consensus would be a Strong Buy.  The 12 month consensus stock price is $288.79 ($203.92 US$) with a high of $431.94 ($305.00 US$) and low of $220.93 ($156.00 US$.)  The consensus stock price of $288.79 implies a total return of 73.49% with 72.65% from capital gains and 0.84% from dividends based on a current stock price of $236.88.
&lt;br &gt;&lt;br &gt;  
The analysts on &lt;a href=&quot;https://stockchase.com/WCN-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; vary from Hold, Wait and Buy. The Wait was the recommendation because the analyst thought the stock was overpriced. Rajiv Nanjapla on &lt;a href=&quot;https://www.fool.ca/2026/06/24/undervalued-canadian-stocks-to-consider-now-2/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks this stock is currently undervalued.  Adam Othman on &lt;a href=&quot;https://www.fool.ca/2026/06/24/history-says-now-is-the-time-to-buy-these-2-brilliant-stocks-3/ &quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says it is a good time to buy this stock for potential capital appreciation.  The company put out a &lt;a href=&quot;https://investors.wasteconnections.com/news/news-details/2026/Waste-Connections-Reports-Fourth-Quarter-2025-Results-and-Provides-2026-Outlook/default.aspx&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their fourth quarter of 2025.  The company put out a press release via &lt;a href=&quot;https://www.businesswire.com/news/home/20260422005378/en/Waste-Connections-Reports-First-Quarter-2026-Results &quot; target=&quot;_top&quot;&gt;Business Wire&lt;/a&gt; about their first quarter of 2026.  
&lt;br &gt;&lt;br &gt;  
Zacks via &lt;a href=&quot;https://ca.finance.yahoo.com/news/heres-why-investors-hold-wcn-133900138.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; says that investor should hold this stock in their portfolios now.  Global Newswire via &lt;a href=&quot;https://ca.finance.yahoo.com/news/waste-connections-canada-opens-100-200000993.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; talks about the company opening a Renewable Gas Facility.  Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/waste-connections-wcn-stock-valuation-061000082.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock in June 2026 and talks about recent mixed returns.  It also thinks the stock is undervalued.  They have one warning out of has a high level of debt.
&lt;br &gt;&lt;br &gt;  
Waste Connections is a North American waste management company focused on integrated waste collection services. Revenue is split among six operating segments: Western, Southern, Eastern, Central, Canada, and Midsouth.   Its web site is here &lt;a href=&quot;https://investors.wasteconnections.com/overview/default.aspx&quot; target=&quot;_top&quot;&gt; Waste Connections Inc&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;  
The last stock I wrote about was about was Lassonde Industries Inc (TSX-LAS.A, OTC-LSDAF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/06/lassonde-industries-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Computer Modelling Group Ltd (TSX-CMG, OTC-CMDXF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/computer-modelling-group-ltd_30.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Friday, July 3, 2026 around 5 pm.  Tomorrow on my other blog I will write about Something to Buy July 2026 &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/07/something-to-buy-july-2026.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Thursday, July 2, 2026 around 5 pm.
&lt;br &gt;&lt;br &gt;  
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;  
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/3097176225378141646/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/07/waste-connections-inc.html#comment-form' title='1 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/3097176225378141646'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/3097176225378141646'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/07/waste-connections-inc.html' title='Waste Connections Inc'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>1</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-2513400706146929885</id><published>2026-06-29T16:21:00.159-04:00</published><updated>2026-07-01T18:36:14.791-04:00</updated><title type='text'>Lassonde Industries Inc</title><content type='html'>Sound bite for Twitter is: Dividend Growth Consumer.  Results of stock price testing is that the stock price is probably reasonable and could be cheap.  Debt Ratios are good.  The Dividend Payout Ratios (DPR) are good.  The current dividend yield is moderate with dividend growth moderate.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/las.htm&quot; target=&quot;_top&quot;&gt; Lassonde Industries Inc&lt;/a&gt;.
&lt;br &gt;&lt;br &gt; 
Is it a good company at a reasonable price?  This is a small cap stock that has had some ups and downs lately.  They are well thought of my analysts.  However, there is an extra risk attached to the stock that is small and has been a bit inconsistent on dividends.  The stock price is testing on cheap using the dividend yield.
&lt;br &gt;&lt;br &gt; 
I do not own this stock of Lassonde Industries Inc (TSX-LAS.A, OTC-LSDAF).  Although this stock is not on the Investment Reporter list, MPL communications does write about this stock.  It has been covered several times in their Advice Hotline emails in 2010.  Reports have been favorable and they suggest buying it for dividends and long term capital gains.
&lt;br &gt;&lt;br &gt; 
When I was updating my spreadsheet, I noticed that the company has had fairly good growth.  Revenue grew by 10% and 12% in 2024 and 2025.  Although Revenue is not expected to growth this year.  It is down by 1.21% over the last 12 months to the end of the first quarter of 2026 compared to the 12 months to the end of the first quarter of 2025.  
&lt;br &gt;&lt;br &gt; 
One thing I noticed is that the dividend went up and down a lot lately.  See the Chart Below.  I am showing the Dividend Rate with the Increase by year.  The last column is showing the Average Increase for 5 years Running.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;2019&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;2020&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;2021&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;2022&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;2023&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;2024&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;2025&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$2.60&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$2.55&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$3.29&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$2.98&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$2.20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$4.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$4.40&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Increase&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-14.64%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-1.93%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;29.27%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-9.42%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-26.17%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;81.82%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Ave 5 Yr R.&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.49%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.60%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;12.65%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.64%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-4.58%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.71%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.10%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
In the chart below, I am showing 5 and 10 year total growth and per year growth in columns 3 and 4.  Column 5 shows growth expected over 12 months to the first quarter in 2026 and expected growth over this year.  
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Yr&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Growth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Per Year&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Gwth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Coverage&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;48.11%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.17%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-1.21%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS Growth - AESP&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;61.73%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.09%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.05%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;53.04%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.88%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.18%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-23.79%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-5.29%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;74.56%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;72.89%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.64%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;26.86%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-2.16%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;102.45%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.31%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.40%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS Growth - AESP&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;180.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.84%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.91%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;162.73%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.14%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.15%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;50.81%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.19%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;95.40%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;169.94%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.44%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.64%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;35.49%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.08%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.85%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
The current dividend yield is moderate with dividend growth moderate.  The current dividend yield is moderate (2% to 4% ranges) at 2.34%.  The 5 year median dividend yield is moderate at 2.14%.  The 10 and historical median dividend yields are low (below 2%) at 1.81% and 1.81%.  The dividends have increased moderately (8% to 14%) over the past year at 11.6% per year.  The last dividend increase was in 2026 and it was for 13.6%.  
&lt;br &gt;&lt;br &gt; 
The Dividend Payout Ratios (DPR) are good. The DPR for 2025 for Earnings per Share (EPS) is good at 20% with 5 year coverage at 24%.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) is good at 19% with 5 year coverage at 23%.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 6% with 5 year coverage at 10%. The DPR for 2025 for Free Cash Flow (FCF) is high at 50% with 5 year coverage at 30%.  FCF varies from a negative 11M to a positive $60M.  I am using the $60M.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20.05%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;23.92%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;19.28%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;23.49%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.69%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.03%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;50.03%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;29.64%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
Debt Ratios are good.  The Long Term Debt/Market Cap Ratio for 2025 is good at 0.29 and currently at 0.29. The Liquidity Ratio for 2025 is good at 1.75 and 1.80 currently.  The Debt Ratio for 2025 is good at 2.22 and 2.29 currently.  The Leverage and Debt/Equity Ratios for 2025 are good at 1.82 and 0.82 and currently at 1.78 and 0.78.  
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.29&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.29&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.51&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.52&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.75&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.80&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.09&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.56&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.22&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.29&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.82&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.78&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.82&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.78&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
The Total Return per year is shown below for years of 5 to 35 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.76%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.44%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.64%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.08%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.55%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.42%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.35%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.25%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.11%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.49%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.91%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.95%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.95%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.65%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.34%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.80%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.54%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1995&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;30&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.89%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.46%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.57%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.88%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1990&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;35&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.24%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.90%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.33%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.57%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are 8.08, 9.75, 11.50.  The corresponding 10 year ratios are 12.71, 15.85 and 18.78.  The corresponding historical ratios are 11.23, 13.13 and 20.15.  The current ratio is 8.89 based on a stock price of $213.87 and EPS $24.05.  The current ratio is below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt; 
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Earnings per Share Ratios are 7.58, 9.24 and 11.19.  The corresponding 10 year ratios are 11.51, 14.32 and 17.13.  The corresponding historical ratios are 10.76, 13.18 and 15.14.  The current ratio is 8.93 based on a stock price of $213.87 and AEPS $23.94.  The current ratio is below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt; 
I get a Graham Price of $305.42.   The 10-year low, median, and high median Price/Graham Price Ratios are 0.71, 0.88 and 1.05.  The current ratio is 0.70 based on a stock price of $213.87.  The current ratio is below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt; 
I get a 10-year median Price/Book Value per Share Ratio of 1.38.  The current ratio is 1.23 based on a stock price of $213.87, Book Value of $1,181M and Book Value per Share of $173.18.  The current ratio is 11% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt; 
I get a 10-year median Price/Cash Flow per Share Ratio of 8.89.  The current ratio is 4.24 based on Cash Flow per Share estimate for 2026 of $50.47, Cash Flow of $344M and a stock price of $213.87.  The current ratio is 52% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.  However, analysts are expecting the Cash Flow to be higher than it has ever been and 95% higher than for 2025.  So, I wonder about this value.
&lt;br &gt;&lt;br &gt; 
I get an historical median dividend yield of 1.81%.  The current dividend yield is 2.34% based on dividends of $5.00 and a stock price of $213.87.  The current dividend yield is 29% above the historical median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt; 
I get a 10 year median dividend yield of 1.81%.  The current dividend yield is 2.34% based on dividends of $5.00 and a stock price of $213.87.  The current dividend yield is 29% above the 10 year median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt; 
The 10-year median Price/Sales (Revenue) Ratio is 0.56.  The current ratio is 0.49 based on Revenue estimate for 2026 of $2,975M, Revenue per Share of $436.11 and a stock price of $213.87.  The current ratio is 12% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable and below the median.
&lt;br &gt;&lt;br &gt; 
Results of stock price testing is that the stock price is probably reasonable and could be cheap.  The dividend yield testing is saying that the stock price is cheap, but the P/S Ratio test says only reasonable and below the median.  A number of other good tests are saying that the stock price is relatively cheap. 
&lt;br &gt;&lt;br &gt; 
When I look at analysts’ recommendations, I find Strong Buy (1), Buy (2) and Hold (1).  The consensus is a Buy.  The 12 month stock price consensus is $276.25 with a high of $290.00 and low of $260.00.  The 12 month consensus stock price implies a total return of 31.25% with 29.18% from capital gains and 2.34% from dividends based on a current stock price of $213.87.
&lt;br &gt;&lt;br &gt; 
There are a couple of entries on &lt;a href=&quot;https://stockchase.com/LAS.A-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; for 2025.  Analysts think it is a good business.  Amy Legate-Wolfe on &lt;a href=&quot;https://www.fool.ca/2026/04/28/2-canadian-stocks-to-buy-before-economic-fears-fade/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks is this a current smart buy while investor feel uneasy about the economy. She says it is defensive food name with improving profitability. Brian Paradza on &lt;a href=&quot;https://www.fool.ca/2025/04/22/the-buy-local-boom-canadian-stocks-benefiting-from-shifting-consumer-sentiment/#google_vignette&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; used tariff war to its advantage.  The company put out a &lt;a href=&quot;https://www.lassonde.com/en/actualites/lassonde-industries-inc-announces-its-q4-and-fiscal-2025-results/&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about its fourth quarter of 2025.  The company put out a &lt;a href=&quot;https://www.lassonde.com/en/actualites/lassonde-industries-inc-announces-its-q1-2026-results/&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about its first quarter of 2026 results.  
&lt;br &gt;&lt;br &gt;
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/lassonde-industries-inc-tse-las-101244336.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this stock and its dividend.  They do not like the fact that it has decreased dividends in the past, but feel the low payout ratio suggests a conservative approach to dividends and they like that.  They have one warning on this stock of unstable dividend track record and this is true.
&lt;br &gt;&lt;br &gt;
Lassonde Industries Inc, along with its subsidiaries, operates in the food and beverages industry in North America. The company develops, manufactures, and markets a range of national brand and private label products. Geographically, it earns the maximum revenue from the United States, and the rest from Canada and other countries.  Its web site is here &lt;a href=&quot;https://www.lassonde.com/en/&quot; target=&quot;_top&quot;&gt; Lassonde Industries Inc&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was Goeasy Ltd (TSX-GSY, OTC-EHMEF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/06/goeasy-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Waste Connections Inc (TSX-WCN, NYSE-WCN) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/07/waste-connections-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Wednesday, July 1, 2026 around 5 pm.  Tomorrow on my other blog I will write about Dividend Stocks July 2026.... &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/06/dividend-stocks-july-2026.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Tuesday, June 30, 2026 around 5 pm.
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.
</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/2513400706146929885/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/06/lassonde-industries-inc.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/2513400706146929885'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/2513400706146929885'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/06/lassonde-industries-inc.html' title='Lassonde Industries Inc'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-1239632085656461783</id><published>2026-06-26T17:08:21.128-04:00</published><updated>2026-06-30T15:21:56.375-04:00</updated><title type='text'>Goeasy Ltd </title><content type='html'>Sound bite for Twitter is: Dividend Consumer Stock.  Results of stock price testing is that the stock price is probably cheap.  Debt Ratios are mostly awful.  The Dividend Payout Ratios (DPR) were reasonable for Earnings until this year, but it is a problem that the Cash Flow is generally negative. The current dividend yield is 0% with dividend suspended.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/gsy.htm&quot; target=&quot;_top&quot;&gt; Goeasy Ltd &lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  This is a finance company in financial difficulties.  Yes, it is cheap but it is also a big risk.  Just because a stock is cheap, it does not make it a good buy.
&lt;br &gt;&lt;br &gt;
I do not own this stock of Goeasy Ltd (TSX-GSY, OTC-EHMEF).  In April of 2016 Investment Reporter said to seek stocks with growing dividends from The Investment Reporter Key stock buys. This is one stock that was named.  However, I would still rather invest in companies that are not in the business of charging very high interest rates.
&lt;br &gt;&lt;br &gt;
When I was updating my spreadsheet, I noticed stock fell a lot in 2026.  This occurred after the company suspending its dividend.  They revealed substantial loan losses and reported discrepancies tied to its vehicle financing business.  The stock price has fallen some 68% so far this year.
&lt;br &gt;&lt;br &gt;
If you had invested in this company in December 2021, for $1,000.00 you would have bought 6 shares at $179.21 per share.  In June 19, 2026, after 9.5 years you would have received $104.12 in dividends.  The stock would be worth $223.76.  Your total return would have been $327.88.  This would be a total loss of 22.03% per year with 25.88% from capital loss and 3.85% from dividends.   
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$179.21&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,000.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$104.12&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$232.76&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$327.88&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The dividend was suspended after one dividend was paid in 2026.  The 5, 10 and historical dividend yields are moderate (2% to 4% ranges) at 2.51%, 2.35% and 2.42%.  Analyst think that the dividend might be resorted in 2027.
&lt;br &gt;&lt;br &gt;
The Dividend Payout Ratios (DPR) were reasonable for Earnings until this year, but it is a problem that the Cash Flow is generally negative.   The DPR for 2025 for Earnings per Share (EPS) is non-calculatable due to earning losses with 5 year coverage good at 37%.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) is too high at 183% with 5 year coverage high at 58%.  The DPR for 2025 for Cash Flow per Share (CFPS) is non-calculatable due to negative cash flows with 5 year coverage non-calculatable due to negative cash flows.  I also looked at the DPR for Cash Flow per Share without Working Capital and the current CFPS WC is good at 9% with 5 year coverage at 9%.  The DPR for 2025 for Free Cash Flow (FCF) is good non-calculable due to negative FCF and so is the 5 year DPR.  The FCF varies in 2025 from 807M to a negative 713M.  I am using the negative 713M.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-2642.86%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;36.62%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;183.17%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;57.85%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-10.41%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-13.48%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS WC&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.89%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.27%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-11.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-12.26%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
Debt Ratios are mostly awful.  The Long Term Debt/Market Cap Ratio for 2025 is very high at 2.17 and currently at 7.11.  This ratio has always been too high, but this year, the Stock Price crashed because of the company’s problems. The Liquidity Ratio for 2025 is good at 1.56 and 5.16 currently.  The Debt Ratio for 2025 is low at 1.17 and 1.16 currently.  The Leverage and Debt/Equity Ratios for 2025 are far too high at 6.77 and 5.77 and currently at 7.27 and 6.27.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.17&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.11&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.06&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.19&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.56&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.16&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.93&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.99&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.17&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.16&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.77&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.27&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.77&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.27&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per year is shown below for years of 5 to 30 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;27.30%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.81%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.32%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.50%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;30.41%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.43%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21.36%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.07%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20.01%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22.76%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;19.34%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.42%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.52%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.55%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.17%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.38%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;21.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20.54%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;18.06%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.48%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1995&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;30&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.36%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.53%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.82%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are 6.39, 10.64, and 12.58.  The corresponding 10 year ratios are 8.05, 10.79 and 13.54.  The corresponding historical ratios are 9.31, 11.97 and 15.04.  The current ratio is negative, so that cannot be used.  The ratio for 2027 is 8.22 based on a stock price of $40.10 and EPS of $4.88.  This ratio is between the low and median ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable and below the median. Note that stock price is down around 69%, but the EPS is also down around 70%.  
&lt;br &gt;&lt;br &gt;
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Earnings per Share Ratios are 8.96, 11.95, and 15.57. The corresponding 10 year ratios are 8.23, 10.73 and 13.58.  The corresponding historical ratios are 8.74, 11.57 and 15.57.  The current ratio is negative, so that cannot be used.  The ratio for 2027 is 6.61 based on a stock price of $40.10 and EPS of $6.07.  This ratio is below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.  You get a similar situation here with the drop in both stock price and AEPS.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $82.63.   The 10-year low, median, and high median Price/Graham Price Ratios are 0.76, 1.06 and 1.36.  The current ratio is 0.49 based on a stock price of $41.10.  The current ratio is below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.  
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Book Value per Share Ratio of 2.24.  The current ratio is 0.80 based on a stock price of $40.10, Book Value of $801M and Book Value per Share of $50.00.  The current ratio is 64% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.  Note that Book Value per Share has not fallen as much as the stock price.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Cash Flow per Share Ratio is negative.  I can do no testing here.
&lt;br &gt;&lt;br &gt;
Since the dividends have been suspended, I can do not dividend yield testing.  
&lt;br &gt;&lt;br &gt;
The 10-year median Price/Sales (Revenue) Ratio is 1.48.  The current ratio is 0.40 based on Revenue estimate for 2026 of $1,591M, Revenue per Share of $99.28 and a stock price of $40.10.  The current ratio is 73% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.  Note that the Revenue has not fall as much as the stock price and so you get a relatively cheap stock price.
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably cheap.  The P/S Ratio test is saying that the stock price is relatively cheap.   Another good test is the P/B Ratio test and it also says that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find Strong Buy (1), Buy (1), Hold (6) and Underperform (2).  The consensus would be a Hold.  The 12 month stock price consensus is $39.90 with a high of $80.00 and a low of $30.00.  The consensus stock price of $39.90 implies a total loss of 0.50% with 0.50% from a capital loss and 0.00% from dividends.
&lt;br &gt;&lt;br &gt;
The last entry on &lt;a href=&quot;https://stockchase.com/GSY-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; for this company is 2022.  It is never a good sign when analysts lose interest in a stock.  Aditya Raghunath on &lt;a href=&quot;https://www.fool.ca/2026/06/12/down-almost-82-from-its-all-time-high-is-goeasy-stock-still-a-buy/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says this stock is a buy for investors who can stomach volatility and think in years, not weeks.  Brian Paradza on &lt;a href=&quot;https://www.fool.ca/2026/05/17/2-undervalued-bank-stocks-and-reits-worth-buying-in-2026-2/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; this this stock is a screaming buy.  The company put out a press release via &lt;a href=&quot;https://www.newswire.ca/news-releases/goeasy-ltd-reports-results-for-the-fourth-quarter-and-full-year-2025-829304496.html&quot; target=&quot;_top&quot;&gt;Newswire&lt;/a&gt; about their 2025 annual results.  The company put out a press release via &lt;a href=&quot;https://www.newswire.ca/news-releases/goeasy-ltd-reports-results-for-the-first-quarter-2026-888619293.html&quot; target=&quot;_top&quot;&gt;Newswire&lt;/a&gt; about their first quarter of 2026.  
&lt;br &gt;&lt;br &gt;
Financial Post via &lt;a href=&quot;https://ca.finance.yahoo.com/news/tsx-stock-closed-week-among-215333605.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance &lt;/a&gt; talks about this stock as the stock of the week in May 2026.  Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/why-goeasy-tsx-gsy-down-020901472.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; review this stock.  They said to stay invested in this company, you need to believe its pivot toward tighter underwriting and cost control can eventually offset recent losses and portfolio stress.  Simply Wall Street has one warning out on this stock of debt is not well covered by operating cash flow.
&lt;br &gt;&lt;br &gt;
Goeasy Ltd is a financial services company. The principal operating activities of the company include providing loans and other financial services to consumers and leasing household products to consumers.  The company operates in two reportable segments: easyfinancial and easyhome.  Its web site is here &lt;a href=&quot;https://www.goeasy.com/&quot; target=&quot;_top&quot;&gt; Goeasy Ltd &lt;/a&gt;. &lt;br &gt;&lt;br &gt; 
The last stock I wrote about was about was Algonquin Power &amp; Utilities Corp (TSX-AQN, NTSE-AQN) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/06/algonquin-power-utilities-corp.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Lassonde Industries Inc (TSX-LAS.A, OTC-LSDAF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/06/lassonde-industries-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Monday, June 29, 2026 around 5 pm.  
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.
&lt;br &gt;&lt;br &gt;
Also, on my book blog I have put a review of the book Recession by Tyler Goodspeed &lt;a href=&quot;https://spbrunner2.blogspot.com/2026/06/recession-by-tyler-goodspeed.html&quot; target=&quot;_top&quot;&gt;learn more&lt;/a&gt;...
</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/1239632085656461783/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/06/goeasy-ltd.html#comment-form' title='3 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/1239632085656461783'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/1239632085656461783'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/06/goeasy-ltd.html' title='Goeasy Ltd '/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>3</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-8429220382439253537</id><published>2026-06-24T17:36:04.572-04:00</published><updated>2026-06-24T17:36:04.572-04:00</updated><title type='text'>Algonquin Power &amp;#38; Utilities Corp</title><content type='html'>Sound bite for Twitter is: Dividend Paying Utility.  Debt Ratios need improving and the company has too much debt.  The Dividend Payout Ratios (DPR) need improving.  The current dividend yield is moderate with dividend growth negative.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/aqn.htm&quot; target=&quot;_top&quot;&gt; Algonquin Power &amp;#38; Utilities Corp&lt;/a&gt;.
&lt;br &gt;&lt;br &gt; 
Is it a good company at a reasonable price?  This stock has not been doing well, but they are making a lot of changes.  Some analysts feel that this stock will be a good investment because of the changes being made and especially the change to a pure-play regulated utility.   There is a risk here.  On the other hand, the stock is cheap. If you buy cheap stocks, there is always a bigger risk that when buying stock that is at a reasonable price.
&lt;br &gt;&lt;br &gt; 
I do not own this stock of Algonquin Power &amp;#38; Utilities Corp (TSX-AQN, NTSE-AQN).  This is a dividend paying utility stock.  I got it off a list of dividend paying utility stocks.  Also, I own Emera Inc. and this company owns shares in Algonquin Power.
&lt;br &gt;&lt;br &gt; 
When I was updating my spreadsheet, I noticed there seems to be a change in the directors and management.  I follow a few directors and officers and two of the directors I was following and two of the officers I was following are gone.  This is unusual.  Sometimes there is one people gone, but not generally two directors and two officers.
&lt;br &gt;&lt;br &gt; 
If you had invested in this company in December 2015, for $1,003.72 CDN$ you would have bought 92 shares at $10.91 per share.  In December 2025, after 10 years you would have received $608.50 in dividends.  The stock would be worth $776.48.  Your total return would have been $1,384.98.  This would be a total return of 4.21% per year with 2.53% from capital loss and 6.47% from dividends.  This is in CDN$.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$10.91&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,003.72&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;92&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$608.50&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$776.48&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,384.98&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt; 
If you had invested in this company in December 2015, for $1,000.76 US$ you would have bought 127 shares at $7.88 per share.  In December 2025, after 10 years you would have received $635.18 in dividends.  The stock would be worth $781.05.  Your total return would have been $1,416.23.  This would be a total return of 4.59% per year with 2.45% from capital loss and 7.04% from dividends.  This is in US$.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$7.88&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,000.76&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;127&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$635.18&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$781.05&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,416.23&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt; 
The current dividend yield is moderate with dividend growth negative.  The current dividend yield is moderate (2% to 4% ranges) at 4.40%.  The 5 year dividend yield is good (5% to 6% ranges) at 6.24%.  The 10 year and historical median dividend yields are moderate at 4.79% and 4.91%.  Dividends were cut in 2022 and 2023.  They have been flat since then.  Dividend were just over 40%.  Analysts expect dividends to increase slightly in 2028.
&lt;br &gt;&lt;br &gt; 
The Dividend Payout Ratios (DPR) need improving.  The DPR for 2025 for Earnings per Share (EPS) is far too high at 118% with 5 year coverage non-calculable due to earning losses.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) is too high at 76% with 5 year coverage also too high at 99%.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 31% with 5 year coverage is high at 47%. The DPR for 2025 for Adjusted Funds from Operations (AFFO) is good at 34% with 5 year coverage at 47%.  The DPR for 2025 for Free Cash Flow (FCF) is non-calculable due to negative FCF with 5 year coverage non-calculable due to negative FCF.  FCF varied in 2025 for a negative $133M to a negative $182M.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;118.18%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-148.35%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;76.47%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;99.15%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;31.24%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;46.67%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AFFO&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;33.83%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;49.37%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-151.81%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-92.86%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt; 
Debt Ratios need improving and the company has too much debt.  The Long Term Debt/Market Cap Ratio for 2025 is far too high at 1.31 and currently at 1.36. The Liquidity Ratio for 2025 is too low at 1.00 and 1.05 currently.  If you added in Cash Flow after dividends, the ratios are still low at 1.333 and currently at 1.47.  The Debt Ratio for 2025 is good at 1.56 and 1.56 currently.  The Leverage and Debt/Equity Ratios for 2025 are too high at 3.17 and 2.04 and currently at 3.14 and 2.01.  
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.31&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.36&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.29&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.31&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.05&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.33&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.47&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.56&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.56&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.17&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.14&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.04&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.01&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
The Total Return per year is shown below for years of 5 to 28 to the end of 2025 in CDN$.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-13.92%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-12.18%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-16.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.44%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-3.50%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.21%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-2.53%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.74%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.93%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.65%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.52%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.13%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-4.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.88%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-1.06%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.95%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-3.93%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.44%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-0.72%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.16%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1997&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;28&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-3.10%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.71%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-0.76%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.47%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per year is shown below for years of 5 to 22 to the end of 2025 in US$.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt; 
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-15.18%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-13.56%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-17.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.31%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-3.40%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.59%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-2.45%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.04%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.73%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.81%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.34%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.48%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-5.40%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.31%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-1.87%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.17%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2003&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-4.47%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.91%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-1.26%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.16%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt; 
The 5-year low, median, and high median Price/Earnings per Share Ratios are 20.33, 24.84 and 29.35.  The corresponding 10 year ratios are 21.97, 25.32 and 28.12.  The corresponding historical ratios are 23.61, 27.13 and 29.84.  The current ratio is 17.40 based on a stock price of $8.40 and EPS estimate for 2026 of $0.48 ($0.34 US$).  The current ratio is below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.  This testing is in CDN$.
&lt;br &gt;&lt;br &gt; 
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Earnings per Share Ratios are 12.56, 16.31 and 22.50.  The corresponding 10 year ratios are 14.37, 17.54 and 22.55.  The corresponding historical ratios are 14.69, 22.68 and 14.69.  The current ratio is 16.42 based on a stock price of $5.91 and EPS estimate for 2026 of $0.36.  The current ratio is between the low ratio and median ratios of the 10 year median ratios.  T This stock price testing suggests that the stock price is relatively reasonable and below the median.  This testing is in US$.  You will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt; 
I get a Graham Price of $9.75.  The 10-year low, median, and high median Price/Graham Price Ratios are 0.97, 1.09 and 1.34.  The current ratio is 0.86 based on a stock price of $8.40.  The current ratio is below the low ratio of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively cheap.  This testing is in CDN$.
&lt;br &gt;&lt;br &gt; 
I get a 10-year median Price/Book Value per Share Ratio of 1.62.  The current ratio is 1.02 based on a stock price of $5.91, Book Value of $4,472M, and Book Value per Share of $5.82.  The current ratio is 37% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.  This testing is in US$.  You will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt; 
I also have a Book Value per Share estimate for 2026 of $6.16 US$.  The analyst calculates the Book Value differently that I do and, in this case, the 10 year median ratio is 1.54.  The Book Value per Share estimate for 2026 of $6.16 implies a Book Value of $4,735M and a ratio of 0.96 with a stock price of $9.51.  This ratio is 38% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.  This testing is in US$.  You will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt; 
I get a 10-year median Price/Cash Flow per Share Ratio of 10.11.  The current ratio is 6.72 based on Cash Flow per Share estimate for 2026 of $0.88, Cash Flow of $676M and a stock price of $5.91.  The current ratio is 34% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.  This testing is in US$.  You will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt; 
I get an historical median dividend yield of 4.91%.  The current dividend yield is 4.40% based on dividends of $0.26 and a stock price $5.91.  The current dividend yield is 10% below the historical median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable but above the median. This testing is in US$.  A similar test in CDN$ show that the stock price is relatively cheap.  This may not be a good test because of dividend cuts.
&lt;br &gt;&lt;br &gt; 
I get a 10 year median dividend yield of 4.79%.  The current dividend yield is 4.40% based on dividends of $0.26 and a stock price $5.91.  The current dividend yield is 8% below the 10 year median dividend yield.  This stock price testing suggests that the stock price is relatively reasonable but above the median. This testing is in US$. You will get a similar result in CDN$.  This may not be a good test because of dividend cuts.
&lt;br &gt;&lt;br &gt; 
The 10-year median Price/Sales (Revenue) Ratio is 2.80.  The current ratio is 1.74 based on Revenue estimate for 2026 of $2,613M, Revenue per share of $3.40 and a stock price of $5.91.  The current ratio is 38% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.  This testing is in US$.  You will get a similar result in CDN$.
&lt;br &gt;&lt;br &gt; 
Results of stock price testing is that the stock price is probably cheap.  The Dividend Yield tests are probably not good because of dividend cuts.  The P/S Ratio testing is good and says that the stock price is relatively cheap.  Most of the rest of the testing is saying that the stock price is either cheap or relatively reasonable and below the median.  I did most of the testing in US$ as the financials are in US$ and the dividend is paid in US$.  
&lt;br &gt;&lt;br &gt; 
When I look at analysts’ recommendations, I find Buy (5), and Hold (7).  The consensus is Buy.  The 12 month consensus stock price of $10.01 ($7.05 US$) with a high of $10.27 ($7.23 US$) and a low of $9.27($6.53 US$).  The consensus stock price of $10.01 implies a total return of $23.57% with 19.18% from capital gains and 4.40% from dividends based on a current stock price of $8.40.
&lt;br &gt;&lt;br &gt; 
Interestingly, a number of analysts on &lt;a href=&quot;https://stockchase.com/AQN-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; thinks that they will be a good company now that they sold their renewable business.  Christopher Liew on &lt;a href=&quot;https://www.fool.ca/2026/06/17/undervalued-canadian-stocks-to-buy-now-14/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; thinks this is a undervalued stock, but says be cautious mainly because the high DPRs.  Jitendra Parashar on &lt;a href=&quot;https://www.fool.ca/2026/06/03/1-canadian-dividend-stock-down-16-to-buy-and-hold-for-decades/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says you might want to consider this company because of its focus on being a pure-play regulated utility.  The company put out a press release via &lt;a href=&quot;https://www.businesswire.com/news/home/20260306123311/en/Algonquin-Power-Utilities-Corp.-Reports-Fourth-Quarter-and-Full-Year-2025-Financial-Results&quot; target=&quot;_top&quot;&gt;Business Wire&lt;/a&gt; about their fourth quarter of 2025 results.  The company put out a press release via &lt;a href=&quot;https://www.businesswire.com/news/home/20260508938800/en/Algonquin-Power-Utilities-Corp.-Reports-First-Quarter-2026-Financial-Results&quot; target=&quot;_top&quot;&gt;Business Wire&lt;/a&gt; about their first quarter results for 2026.  
&lt;br &gt;&lt;br &gt; 
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/did-algonquin-q1-2026-results-211519444.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt;.  Simply Wall Street says to own Algonquin today, you need to believe its shift to a pure-play regulated utility and “Back-to-Basics” plan can eventually translate into more stable, higher-quality earnings, despite low current returns on equity and operational growing pains.  Simply Wall Street has two warnings of dividend of 4.39% is not well covered by earnings or free cash flows; and interest payments are not well covered by earnings.
&lt;br &gt;&lt;br &gt; 
Algonquin Power &amp; Utilities Corp is a Canada-based diversified international generation, transmission, and distribution company. It operates in the United States, Canada, Bermuda, and Chile.  Its web site is here &lt;a href=&quot;https://algonquinpower.com/&quot; target=&quot;_top&quot;&gt; Algonquin Power &amp;#38; Utilities Corp&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt; 
The last stock I wrote about was about was Sylogist Ltd (TSX-SYZ, OTC-SYZLF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/06/sylogist-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Goeasy Ltd (TSX-GSY, OTC-EHMEF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/06/goeasy-ltd.html&quot; target=&quot;_top&quot; &gt; learn more&lt;/a&gt; on Friday, June 26, 2026 around 5 pm.  Tomorrow on my other blog I will write about 5 Dividend Stocks to Own.... &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/06/5-dividend-stocks-to-own.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Tuesday, June 23, 2016 around 5 pm.
&lt;br &gt;&lt;br &gt; 
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt; 
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/8429220382439253537/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/06/algonquin-power-utilities-corp.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/8429220382439253537'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/8429220382439253537'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/06/algonquin-power-utilities-corp.html' title='Algonquin Power &amp;#38; Utilities Corp'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-2518946769849467782</id><published>2026-06-22T16:53:01.762-04:00</published><updated>2026-06-24T17:39:17.271-04:00</updated><title type='text'>Sylogist Ltd</title><content type='html'>Sound bite for Twitter is: Dividend Paying Tech.  Debt Ratios are mostly fine, but Liquidity Ratio needs to be improved.  The Dividend Payout Ratios (DPR) are too high.  The current dividend yield is low with dividend growth negative.  See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/syz.htm&quot; target=&quot;_top&quot;&gt; Sylogist Ltd&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  This is a small cap stock with problems.  It seems like it is trying to solve their problems.  Analysts are hopeful.  This is a high risk because the company is small and it has problems.  It is an interesting stock to follow.  It would seem to be quite cheap at this point.
&lt;br &gt;&lt;br &gt;
I do not own this stock of Sylogist Ltd (TSX-SYZ, OTC-SYZLF).  I learned about this stock from the &lt;a href=&quot;http://www.cantechletter.com/&quot; target=&quot;_top&quot;&gt;newsletter&lt;/a&gt; I subscribe to.
&lt;br &gt;&lt;br &gt;
When I was updating my spreadsheet, I noticed their web site says that they have annual and quarterly reports, you cannot download them.  So, we have a software company that cannot set up a web site properly.  I got all the information for the spreadsheets from other sites.  This is the second year in which I cannot download financials for the company using their site.  I also notice that there has been a large shareholder called OneMove Capital pushing for change.
&lt;br &gt;&lt;br &gt;
If you had invested in this company in December 2015, for $1,007.76 you would have bought 114 shares at $8.84 per share.  In December 2025, after 10 years you would have received $350.55 in dividends.  The stock would be worth $657.78.  Your total return would have been $1,008.33.  This would be a total return of 1.01% per year with 4.18% from capital loss and 4.19% from dividends.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$8.84&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,007.76&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;114&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$350.55&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$657.78&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,008.33&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The current dividend yield is low with dividend growth negative.  The current dividend yield is low (below 2% per year) at 1.08%.  The 5 year median dividend yield is also low at 0.65%.  The 10 year and historical median dividend yields are moderate (2% to 4% ranges) at 3.02% and 3.02%.
&lt;br &gt;&lt;br &gt;
The Dividend Payout Ratios (DPR) are too high.  The DPR for 2025 for Earnings per Share (EPS) is non-calculable due to negative EPS with 5 year coverage far too high at 933%.  The DPR for 2025 for Adjusted Earnings per Share (AEPS) non-calculable due to negative AEPS with 5 year coverage too high at 90%.  The DPR for 2025 for Cash Flow per Share (CFPS) is good at 29% with 5 year coverage too high at 51%. The DPR for 2025 for Free Cash Flow (FCF) is too high at 54% with 5 year coverage too high at 88%.  There is no agreement on what the FCF is and it goes from a negative $0.11M to $1.74M.  I am using the $1.74M.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cur&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;5 Years&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;EPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-20.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;933.33%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;AEPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;NC&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;90.48%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;CFPS&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;28.56%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;51.48%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FCF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;53.79%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;87.57%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
Debt Ratios are mostly fine, but Liquidity Ratio needs to be improved.  The Long Term Debt/Market Cap Ratio for 2025 is good at 0.14 and currently at 0.23. The Liquidity Ratio for 2025 is far too low at 0.82 and 0.76 currently.  If you added in Cash Flow after dividends, the ratios are still far too low at 0.84 and currently at 0.73.  The Debt Ratio for 2025 is good at 1.61 and 1.54 currently.  The Leverage and Debt/Equity Ratios for 2025 are fine at 2.64 and 1.64 and currently at 2.86 and 1.86.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term R&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.14&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.23&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.46&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.67&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.82&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.76&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.84&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.73&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.61&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.54&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.64&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.86&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.64&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.86&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per year is shown below for years of 5 to 27 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-37.95%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-11.13%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-13.33%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.20%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-16.58%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.01%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-4.18%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.18%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-3.08%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;14.14%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.23%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.90%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.17%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;6.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.17%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;7.26%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.95%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.31%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1998&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;27&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.58%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-1.45%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.02%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are 45.25, 76.39, and 98.61.  The corresponding 10 year ratios are 24.24, 30.17 and 37.33.  The corresponding historical ratios are 13.95, 19.50 and 23.66.  The current ratio is negative because of earning losses.  I can do not testing here.
&lt;br &gt;&lt;br &gt;
I also have Adjusted Earnings per Share (AEPS) data.  The 5-year low, median, and high median Price/Adjusted Earnings per Share Ratios are 18.72, 32.09 and 45.45.  The corresponding 10 year ratios are 20.40, 29.00 and 33.77.  The corresponding historical ratios are 17.53, 23.48 and 31.65.  The current ratio is negative because of earning losses.  I unfortunately can do no testing here either.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $1.14.   The 10-year low, median, and high median Price/Graham Price Ratios are 2.15, 2.68 and 3.59.  The current ratio is 3.24 based on a stock price $3.70.  The current ratio is between the median and high ratio of the 10 year median ratio. This stock price testing suggests that the stock price is relatively reasonable but above the median.  However, you must wonder how good this test is because I had to sort of guess at some of the Graham Prices because of earning losses.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Book Value per Share Ratio of 5.28.  The current ratio is 3.19 based on a stock price of $3.70, Book Value of $27M and Book Value per Share of $1.16.  The current ratio is 40% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Cash Flow per Share Ratio of 17.48.  However, the Cash Flow is negative and I can do no testing here.
&lt;br &gt;&lt;br &gt;
I get an historical median dividend yield of 3.02%.  The current ratio is 1.08% based on dividends of $0.04 and a stock price of $3.70.  This dividend yield is 64% below the historical median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.  This is not a good test because of decreasing dividends.  
&lt;br &gt;&lt;br &gt;
I get a 10 year median dividend yield of 3.02%.  The current ratio is 1.08% based on dividends of $0.04 and a stock price of $3.70.  This dividend yield is 64% below the 10 year median dividend yield.  This stock price testing suggests that the stock price is relatively expensive.  This is not a good test because of decreasing dividends.  
&lt;br &gt;&lt;br &gt;
The 10-year median Price/Sales (Revenue) Ratio is 6.08.  The current ratio is 1.42 based on Revenue estimate for 2026 of $60.6M, Revenue per Share of $2.60 and a stock price of $3.70.  The current ratio is 77% below the 10 year median ratio.  This stock price testing suggests that the stock price is relatively cheap.
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably cheap.  The dividend yield tests are probably not valid tests but the P/S Ratio test is a good one and it says that the stock price is relatively cheap.  The only other good test is the P/B Ratio test and it also says that the stock price is relatively cheap. 
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find Strong Buy (2), Buy (1) and Hold (2).  The current consensus is a Buy.  The 12 month stock price consensus is $5.06 with a high of $6.00 and low of $3.75.  The consensus stock price of $5.06 implies a total return of 37.84%, with 36.76% from capital gains and 1.08% from dividends based on a current stock price of $3.70.  
&lt;br &gt;&lt;br &gt;
This stock was liked by analysts on &lt;a href=&quot;https://stockchase.com/SYZ-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; in 2025.  There have been no further entries since May 2025.  Aditya Raghunath on &lt;a href=&quot;https://www.fool.ca/2026/03/24/the-ultimate-growth-stock-to-buy-with-1000-right-now-16/&quot; target=&quot;_top&quot;&gt; Motley Fool&lt;/a&gt; says it is down 79% from its all-time high and since the company’s transformation is nearly complete, and the upside could be enormous.  The company put out a &lt;a href=&quot;https://www.sylogist.com/blog/sylogist-announces-fourth-quarter-and-full-year-2025-results/&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their fourth quarter of 2025. The company put out a press release via  &lt;a href=&quot; https://www.globenewswire.com/news-release/2026/05/12/3292719/0/en/sylogist-announces-first-quarter-2026-results.html &quot; target=&quot;_top&quot;&gt;Globe Newswire&lt;/a&gt; about their first quarter of 2026.  
&lt;br &gt;&lt;br &gt;
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/independent-chairman-sylogist-picks-686-130159692.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; and talks about the Independent Chairman of Sylogist Ltd buying stock.  Simply Wall Street has two warnings on this stock of debt is not well covered by operating cash flow; and does not have a meaningful market cap (CA$87M).
&lt;br &gt;&lt;br &gt;
OneMove Capital Calls for Urgent Change at &lt;a href=&quot; https://www.newswire.ca/news-releases/onemove-capital-calls-for-urgent-change-at-sylogist-ltd-plans-to-requisition-special-meeting-to-rebuild-shareholder-trust-and-reverse-value-destruction-830487053.html &quot; target=&quot;_top&quot;&gt;Sylogist&lt;/a&gt;.  This news release talks about board elections in 2026 with Board recommended directors and one board recommended dissident director &lt;a href=&quot;https://www.globenewswire.com/news-release/2026/05/12/3293582/0/en/sylogist-shareholders-elect-full-slate-of-board-recommended-director-nominees-at-annual-and-special-meeting-of-shareholders.html &quot; target=&quot;_top&quot;&gt;elected&lt;/a&gt;.  This notice from&lt;a href=&quot; https://www.globenewswire.com/news-release/2026/05/19/3297326/0/en/sylogist-appoints-joel-leetzow-as-new-ceo.html&quot; target=&quot;_top&quot;&gt;Sylogist&lt;/a&gt; talks about the appointment of a new CEO.  See what Wolf of Oakville &lt;a href=&quot;https://www.wolfofoakville.com/p/sylogist-ltd-syzto-fins-review &quot; target=&quot;_top&quot;&gt;says&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
Sylogist Ltd is a software company that provides software-as-a-service (SaaS) solutions that provides ERP, CRM, fundraising, education administration, and payments solutions to education verticals, including fund accounting, grant management, and payroll to public service organizations.  The majority of the revenue comes from the United States of America.  Its web site is here &lt;a href=&quot;https://www.sylogist.com/&quot; target=&quot;_top&quot;&gt;Sylogist Ltd&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was Ensign Energy Services (TSX-ESI, OTC-ESVIF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/06/ensign-energy-services.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Algonquin Power &amp;#38; Utilities Corp (TSX-AQN, NTSE-AQN) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/06/algonquin-power-utilities-corp.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Wednesday, June 24, 2026 around 5 pm.  Tomorrow on my other blog I will write about Marriages and Wage Gaps .... &lt;a href=&quot;https://spbrunner3.blogspot.ca/2026/06/marriages-and-wage-gaps.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Tuesday, June 23, 2016 around 5 pm.
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/2518946769849467782/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/06/sylogist-ltd.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/2518946769849467782'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/2518946769849467782'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/06/sylogist-ltd.html' title='Sylogist Ltd'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry><entry><id>tag:blogger.com,1999:blog-8338172466331766962.post-6960350522568901894</id><published>2026-06-19T16:45:13.751-04:00</published><updated>2026-06-19T16:46:14.990-04:00</updated><title type='text'>Ensign Energy Services</title><content type='html'>Sound bite for Twitter is: Small Cap Industrial.  Results of stock price testing is that the stock price is probably still reasonable, but it is above the median. Debt Ratios are fine, but it does have a high debt level.  The company stopped paying dividends in 2020 after having paid dividends since 1995. See my spreadsheet on &lt;a href=&quot;https://www.spbrunner.com/stocks/esi.htm&quot; target=&quot;_top&quot;&gt; Ensign Energy Services&lt;/a&gt;.
&lt;br &gt;&lt;br &gt;
Is it a good company at a reasonable price?  I plan to hold on to the shares I have at this time.  I have no intentions of buying more.  My purchase of this stock is with my fooling around money.  This stock tends to cyclical in nature.  I do not think that it is really cheap enough to buy at this time.  My testing is saying that it is reasonable, but above the median.  
&lt;br &gt;&lt;br &gt;
I own this stock of Ensign Energy Services (TSX-ESI, OTC-ESVIF).  I bought this stock in June 2012.    I had been following this stock for some time.  I sold this stock in December 2014 to buy Mullen instead.  I know I would be selling Ensign at a loss, but I also could buy Mullen cheaply. See my post on &lt;a href=&quot;http://spbrunner3.blogspot.ca/2014/12/ensign-and-mullen.html&quot; target=&quot;_top&quot;&gt; Ensign and Mullen&lt;/a&gt;. In June 2020, Ensign was selling at $0.74.  It was quite a low, so I bought some.  I again bought more in May 2021 at $1.33.  If you consider my adventure in this stock from 2012, I have still made a profit of 3.78% per year.  If you just consider what I bought from 2020, my total return is 29.51% per year.
&lt;br &gt;&lt;br &gt;
When I was updating my spreadsheet, I noticed I have had this stock twice.  The first time I bought in 2012 and sole in 2014 at a loss.  When I was very cheap in 2020 and 2021, I bought again.  
&lt;br &gt;&lt;br &gt;
I see that revenue has declined both of the last 2 years.  However, insider hold a lot of stocks.  The CEO and one director both have over 1M shares.  The chairman has 43M shares.
&lt;br &gt;&lt;br &gt;
In the chart below, I am showing 5 and 10 year total growth and per year growth in columns 3 and 4.  Column 5 shows growth over 12 months to the first quarter in 2026 and expected growth over this year.  You can see that there is growth in the last 5 years, but not in the last 10 years.  There is also not much growth in the first part of this year but growth is expected this year.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Yr&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Item&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Growth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Per Year&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Growth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Coverage&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;74.94%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;11.84%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-1.13%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FFO Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;53.85%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;9.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-2.00%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;51.14%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.61%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-38.12%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;33.61%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5.97%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-2.71%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;179.12%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22.79%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;57.09%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-12 mths&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Revenue Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.82%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.65%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.34%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;FFO Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.09%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.31%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-4.50%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Net Income Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;36.40%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Cash Flow Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-19.96%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-2.20%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.43%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Dividend Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Stock Price Growth&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-65.58%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-10.12%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;57.09%&lt;/td&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;&amp;lt;-this year&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
If you had invested in this company in December 2015, for $1,003.68 you would have bought 136 shares at $7.38 per share.  In December 2025, after 10 years you would have received $277.44 in dividends.  The stock would be worth $345.44.  Your total return would have been $622.88.  This would be a total loss of 6.43% per year with 10.12% from capital loss and 3.68% from dividends.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$7.38&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,003.68&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;136&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$277.44&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$345.44&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$622.88&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
If you had invested in this company in December 2020, for $1,000.09 you would have bought 1,099 shares at $0.91 per share.  In December 2025, after 10 years you would have received $0.00 in dividends.  The stock would be worth $2,791.46.  Your total return would have been $2,791.46.  This would be a total gain of 22.79% per year with 22.79% from capital gain and 0.00% from dividends.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot. Cost&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Shares&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Dividends&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Stock Val&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$0.91&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$1,000.09&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1,099&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$0.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$2,791.46&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;$2,791.46&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;
&lt;/table&gt;
&lt;br &gt;
The company stopped paying dividends in 2020 after having paid dividends since 1995. It is not clear when or if they will pay dividends again.  According to AI the company suspended its dividend in early 2020 due to market instability and has not reinstated it, choosing instead to prioritize significant corporate debt reduction and balance sheet deleveraging
&lt;br &gt;&lt;br &gt;
Debt Ratios are fine, but it does have a high debt level.  The Long Term Debt/Market Cap Ratio for 2025 is too high at 2.01 and currently at 1.28. The Liquidity Ratio for 2025 is low at 1.35 and 1.31 currently.  If you added in Cash Flow after dividends, the ratios are fine at 2.58 and currently at 2.44.  The Debt Ratio for 2025 is good at 1.94 and 1.93 currently.  The Leverage and Debt/Equity Ratios for 2025 are fine at 2.06 and 1.06 and currently at 2.08and 1.08.  
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Type&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Year End&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Ratio Curr&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Lg Term&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.01&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.28&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Intang/GW&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liquidity&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.34&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.31&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Liq. + CF&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.58&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.44&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Debt Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.94&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.93&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;Leverage&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.06&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.08&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;D/E Ratio&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.06&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;1.08&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The Total Return per year is shown below for years of 5 to 34 to the end of 2025.    Under the Capital Gain column is the portion of the Total Return attributable to capital gains.  Under the Dividend column is the portion of the Total Return attributable to dividends.  See chart below.
&lt;br &gt;&lt;br &gt;
&lt;style type=&quot;text/css&quot;&gt;
.tg  {border-collapse: collapse}
.tg td{font-size:13px;border-style:double}
.tg th{font-size:13px;border-style:double}
.tg .tg-lqy6{text-align:right;vertical-align:top}
.tg .tg-yw4l{vertical-align:top}
.tg .tg-baqh{text-align:center;vertical-align:top}
.tg .tg-0lax{text-align:left;vertical-align:top}
.tg .tg-l2oz{font-weight:bold;text-align:right;vertical-align:top}
.tg .tg-1wig{font-weight:bold;text-align:left;vertical-align:top}
.tg .tg-rgd5{border-color:inherit;color:#cb4cba;font-style:italic;text-align:right;vertical-align:top}
&lt;/style&gt;
&lt;table class=&quot;tg&quot;&gt;&lt;thead&gt;
  &lt;tr&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;From&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Years&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div. Gth&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Tot Ret&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Cap Gain&lt;/th&gt;
    &lt;th class=&quot;tg-baqh&quot;&gt;Div.&lt;/th&gt;
  &lt;/tr&gt;&lt;/thead&gt;
&lt;tbody&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2020&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;5&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22.79%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;22.79%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2015&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-6.43%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-10.12%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.68%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2010&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;15&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-7.68%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-11.18%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.50%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2005&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;20&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-7.40%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-10.52%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;3.12%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;2000&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-0.14%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;-5.04%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;4.90%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1995&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;30&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;13.35%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;2.63%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;10.72%&lt;/td&gt;
  &lt;/tr&gt;
  &lt;tr&gt;
    &lt;td class=&quot;tg-0lax&quot;&gt;1991&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;34&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;0.00%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;25.35%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;8.34%&lt;/td&gt;
    &lt;td class=&quot;tg-lqy6&quot;&gt;17.01%&lt;/td&gt;
  &lt;/tr&gt;
&lt;/tbody&gt;&lt;/table&gt;
&lt;br &gt;
The 5-year low, median, and high median Price/Earnings per Share Ratios are all negative and so useless.  The corresponding 10 year ratios are negative and therefore useless.  The corresponding historical ratios are 8.23, 12.18 and 16.24.  The current ratio is negative and so no testing can be done here.
&lt;br &gt;&lt;br &gt;
I also have Funds Flow from Operations (FFO) data.  The 5-year low, median, and high median Price/ Funds Flow from Operations Ratios are 0.86, 1.31 and 1.72.  The corresponding 10 year ratios are 0.89, 1.53 and 2.33.  The corresponding historical ratios are 3.16, 4.68 and 5.52.  The current ratio is 1.88 based on FFO of $1.91 and a stock price of $3.60.  This ratio is between median and high ratios of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $3.77 (with EPS in the formula).   The 10-year low, median, and high median Price/Graham Price Ratios are 0.44, 0.67 and 0.89.  The current ratio is 0.96 based on a stock price of $3.60.  This ratio is above the high ratio of the 10 year median ratio.  However, since the EPS was negative so often, I had to guess at the Graham Price for a number of years, this is probably not a good test.
&lt;br &gt;&lt;br &gt;
I get a Graham Price of $17.35 (with FFO in the formula).   The 10-year low, median, and high median Price/Graham Price Ratios are 0.10, 0.16 and 0.23.  The current ratio is 0.21 based on a stock price of $3.60.  This ratio is between the median and high ratios of the 10 year median ratios.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Book Value per Share Ratio of 0.44.  The current ratio is 0.51 based on a Book Value of $1,291M, Book Value per Share of $7.00 and a stock price of $3.60.  The current ratio is 17% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I also have a Book Value per Share estimate for 2026 of $7.03.  In this case the ratio is 0.51 based on a Book Value per Share of $7.03, Book Value of $1,295M and a stock price of $3.60.  the current ratio is 16% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I get a 10-year median Price/Cash Flow per Share Ratio of 1.73.  The current ratio is 2.00 based on Cash Flow per Share estimate for 2026 of $1.80, Cash Flow of $331.4M and a stock price of $3.60.  The current ratio is 15% above the 10 year median ratio.  This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
I cannot do any dividend yield testing as this stock does not have a dividend.  
&lt;br &gt;&lt;br &gt;
The 10-year median Price/Sales (Revenue) Ratio is 0.34.  The current P/S Ratio is 0.39 based on Revenue estimate for 2026 of $1,710M, Revenue per Share of $9.28 and a stock price of $3.60.  The current ratio is 14% above the 10 year median ratio.   This stock price testing suggests that the stock price is relatively reasonable but above the median.
&lt;br &gt;&lt;br &gt;
Results of stock price testing is that the stock price is probably still reasonable, but it is above the median.  The P/S Ratio testing is saying that the stock price is reasonable but above the median.  In fact, all the good tests are saying the same thing.
&lt;br &gt;&lt;br &gt;
When I look at analysts’ recommendations, I find Buy (1) and Hold (4).  The consensus is a Hold.  The 12 month stock price consensus is $4.30 with a high of $5.00 and a low of $3.75.  This implies a total return of 19.44% with 19.44% from capital gains and 0.00% from dividends based on a current stock price of $3.60. 
&lt;br &gt;&lt;br &gt;
Analysts on &lt;a href=&quot;https://stockchase.com/ESI-T&quot; target=&quot;_top&quot;&gt;Stock Chase&lt;/a&gt; have entries for 2025 but not 2026.  The reviews for 2025 are a mixed bag.  One said that the company was caught in challenging times with a lot of debt.  The was probably the best comment.  Some thought it a buy and others said Do Not Buy.  Most were just comments.  Aditya Raghunath on &lt;a href=&quot;https://www.fool.ca/2025/08/14/top-canadian-stocks-to-buy-right-now-with-10000/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; says to buy undervalued Canadian stock that are growing. My spreadsheet shows this company has been growing over the past 5 years. Amy Legate-Wolfe on &lt;a href=&quot;https://www.fool.ca/2025/04/22/3-top-energy-stocks-to-invest-in-for-2025-as-global-supply-chains-shift/&quot; target=&quot;_top&quot;&gt;Motley Fool&lt;/a&gt; also says to buy for potential strong growth. The company put out a &lt;a href=&quot; https://www.ensignenergy.com/ensign-energy-services-inc-reports-2025-results/&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their fourth quarter of 2025.  The company put out a &lt;a href=&quot;https://www.ensignenergy.com/ensign-energy-services-inc-reports-2026-first-quarter-results/&quot; target=&quot;_top&quot;&gt;Press Release&lt;/a&gt; about their first quarter of 2026.  
&lt;br &gt;&lt;br &gt;
Simply Wall Street via &lt;a href=&quot;https://ca.finance.yahoo.com/news/ensign-energy-services-tsx-esi-001557155.html&quot; target=&quot;_top&quot;&gt;Yahoo Finance&lt;/a&gt; reviews this company.  They give the pros and cons of investing in this company.  Simply Wall Street has one warning of Significant insider selling over the past 3 months.  Sites seem to confuse not taking up options and sell.  However, the CEO and two officers I follow bought shares over the past year.  The CFO is new and I have not data on him.  Also, one of the directors I follow bought shares in the past year.  The rest of the officers and directors I follow did not change the number of shares held in the past year.
&lt;br &gt;&lt;br &gt;
Ensign Energy Services Inc provides oilfield services to the crude oil and natural gas industries in Canada, the United States, and internationally. Geographically the company operates in nine countries; Canada, the United States, Argentina, Australia, Bahrain, Kuwait, Oman, United Arab Emirates, and Venezuela.  Its web site is here &lt;a href=&quot;https://www.ensignenergy.com/&quot; target=&quot;_top&quot;&gt; Ensign Energy Services&lt;/a&gt;.  
&lt;br &gt;&lt;br &gt;
The last stock I wrote about was about was Adentra Inc (TSX-ADEN, OTC-HDIUF) ... &lt;a href=&quot;https://spbrunner.blogspot.ca/2026/06/adentra-inc.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt;.  The next stock I will write about will be Sylogist Ltd (TSX-SYZ, OTC-SYZLF) ... &lt;a href=&quot;https://spbrunner.blogspot.com/2026/06/sylogist-ltd.html&quot; target=&quot;_top&quot; &gt;learn more&lt;/a&gt; on Monday, June 22, 2026 around 5 pm.  
&lt;br &gt;&lt;br &gt;
This blog is meant for educational purposes only and is not to provide investment advice. I am not a licensed professional investment advisor.  Before making any investment decision, you should always do your own research or consult an investment professional.  I do research for my own edification and I am willing to share.  I write what I think and I may or may not be correct.
&lt;br &gt;&lt;br &gt;
See my site for an index to these &lt;a href=&quot;https://spbrunner.com/investblog.html&quot; target=&quot;_top&quot;&gt;blog entries&lt;/a&gt; and for &lt;a href=&quot;https://spbrunner.com/stocks.html&quot; target=&quot;_top&quot;&gt;stocks followed&lt;/a&gt;.  I have three blogs.  The first talks only about specific stocks and is called &lt;a href=&quot;https://spbrunner.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investment Talk&lt;/a&gt;.  The second one contains information on mostly investing and is called &lt;a href=&quot;https://spbrunner3.blogspot.com/&quot; target=&quot;_top&quot;&gt;Investing Economics Mostly&lt;/a&gt;.  My last blog is for my book reviews and it is called &lt;a href=&quot;https://spbrunner2.blogspot.com/&quot; target=&quot;_top&quot;&gt; Non-Fiction Mostly&lt;/a&gt;.  Follow me on &lt;a href=&quot;https://twitter.com/spbrunner&quot; target=&quot;_top&quot;&gt;Twitter&lt;/a&gt;.  I am on &lt;a href=&quot;https://www.instagram.com/spbrunner8166/?hl=en&quot; target=&quot;_top&quot;&gt;Instagram&lt;/a&gt;.  Or you can just Google #walktoronto spbrunner8166 to see my pictures.
</content><link rel='replies' type='application/atom+xml' href='http://spbrunner.blogspot.com/feeds/6960350522568901894/comments/default' title='Post Comments'/><link rel='replies' type='text/html' href='http://spbrunner.blogspot.com/2026/06/ensign-energy-services.html#comment-form' title='0 Comments'/><link rel='edit' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/6960350522568901894'/><link rel='self' type='application/atom+xml' href='http://www.blogger.com/feeds/8338172466331766962/posts/default/6960350522568901894'/><link rel='alternate' type='text/html' href='http://spbrunner.blogspot.com/2026/06/ensign-energy-services.html' title='Ensign Energy Services'/><author><name>SPBrunner</name><uri>http://www.blogger.com/profile/10497905201043436744</uri><email>noreply@blogger.com</email><gd:image rel='http://schemas.google.com/g/2005#thumbnail' width='30' height='32' src='//blogger.googleusercontent.com/img/b/R29vZ2xl/AVvXsEjI8HZ4W6Wbde-O7imwOWyAdXPPjogHhzP1IVxz_0xE8NMZCwbEzPx4rBzR679zRcAI1R8_AUJGNd4MxDqtRsV60SrMubtI1DfzCdJwwXx2fgO3ea60djKTOqdEoL_I5Pc/s113/07_me.jpg'/></author><thr:total>0</thr:total></entry></feed>