| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | 1 | — | — | — | — |
| Sell | 1 | — | 1 | — | — | 1 | 2 | 2 | 2 | 2 | 3 | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 1.40 |
—
—
—
|
| 2025 | 1.30 |
—
—
—
—
|
| 2024 | 1.17 |
—
—
—
—
|
| 2023 | 1.05 |
—
—
—
—
|
| 2022 | 0.95 |
—
—
—
—
|
| 2021 | 0.85 |
—
—
—
—
|
| 2020 | 0.95 |
—
—
—
—
—
|
| 2019 | 0.67 |
—
—
—
—
|
| 2018 | 0.72 |
—
—
—
—
—
|
| 2017 | 0.42 |
—
—
—
—
|
| 2016 | 0.90 |
—
—
—
—
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 78.40 | 62.37 | 45.97 | 98.18 |
| Receivables | 856.95 | 935.03 | 1,024.99 | 1,069.73 |
| Inventory | — | — | — | — |
| Other | 206.43 | 229.52 | 240.60 | 231.23 |
| 1,141.79 | 1,226.91 | 1,311.56 | 1,399.14 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 642.46 | 637.37 | 765.23 | 771.78 |
| ST’ Debt | 121.46 | 67.02 | 73.70 | 69.51 |
| Other | — | — | — | — |
| 1,687.93 | 1,878.83 | 2,124.26 | 2,128.12 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 2,370.63 | 2,561.61 | — | — |
—
|
| ’25 | 2,228.18 | 2,407.06 | 2,458.38 | 2,373.31 |
9,466.92
|
| ’24 | 2,072.65 | 2,248.17 | 2,338.49 | 2,260.28 |
8,919.59
|
| ’23 | 1,900.50 | 2,021.10 | 2,064.74 | 2,035.61 |
8,021.95
|
| ’22 | 1,646.26 | 1,816.44 | 1,879.87 | 1,869.30 |
7,211.86
|
| ’21 | 1,395.94 | 1,533.93 | 1,597.17 | 1,624.32 |
6,151.36
|
| ’20 | 1,352.40 | 1,305.78 | 1,389.55 | 1,398.25 |
5,445.99
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 545.60 | 733.29 | — | — |
—
|
| ’25 | 541.54 | 638.20 | 677.45 | 556.88 |
2,414.07
|
| ’24 | 490.31 | 611.38 | 558.31 | 568.93 |
2,228.93
|
| ’23 | 442.36 | 574.35 | 554.16 | 555.94 |
2,126.82
|
| ’22 | 440.90 | 532.78 | 526.46 | 522.36 |
2,022.49
|
| ’21 | 400.40 | 448.08 | 421.48 | 428.27 |
1,698.23
|
| ’20 | 369.59 | 383.60 | 432.39 | 222.95 |
1,408.52
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 250.78 | 381.03 | — | — |
—
|
| ’25 | 330.05 | 357.34 | 384.01 | 158.42 |
1,229.83
|
| ’24 | 321.44 | 396.07 | 288.82 | 174.51 |
1,180.84
|
| ’23 | 267.83 | 358.56 | 337.61 | 260.40 |
1,224.40
|
| ’22 | 303.59 | 315.55 | 286.02 | 235.33 |
1,140.49
|
| ’21 | 305.68 | 279.31 | 215.60 | 196.09 |
996.68
|
| ’20 | 235.30 | 243.36 | 230.97 | 53.41 |
763.04
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.86 | 1.17 | — | — |
—
|
| ’25 | 0.93 | 1.12 | 1.11 | 1.01 |
4.17
|
| ’24 | 0.89 | 1.07 | 1.19 | (0.76) |
2.39
|
| ’23 | 0.77 | 0.81 | 0.89 | 0.49 |
2.95
|
| ’22 | 0.69 | 0.87 | 0.92 | 0.75 |
3.24
|
| ’21 | 0.61 | 0.68 | 0.44 | 0.64 |
2.36
|
| ’20 | 0.54 | (0.86) | 0.60 | 0.50 |
0.78
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 113.50 | 125.83 | 145.35 | 163.27 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 148.20 | 149.88 | 194.83 | 201.66 | — | — | — |
High Price
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 22,109 | 22,539 | 23,854 | 24,214 | — | — | — |
Employees
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.33 | 0.36 | 0.37 | 0.39 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7,211.86 | 8,021.95 | 8,919.59 | 9,466.92 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 39.88% | 40.86% | 41.79% | 42.37% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,048.96 | 983.50 | 762.93 | 1,417.92 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 14.54% | 12.26% | 8.55% | 14.98% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 836.00 | 762.83 | 616.57 | 1,076.56 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 924.41 | 1,009.69 | 1,173.78 | 1,240.49 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 28.02 | 31.15 | 34.58 | 36.79 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 3.25 | 2.96 | 2.39 | 4.18 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.86 | 8.26 | 8.64 | 9.38 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3.43) | (3.50) | (4.06) | (4.60) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.43 | 4.75 | 4.58 | 4.78 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 27.64 | 29.89 | 30.47 | 32.04 | ‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 257.38 | 257.55 | 257.97 | 257.32 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 40.53 | 50.21 | 71.79 | 41.95 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.70 | 4.77 | 4.96 | 4.77 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.77 | 4.97 | 5.63 | 5.47 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.66 | 5.62 | 5.87 | 5.70 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 35.77 | 36.81 | 44.35 | 43.89 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,022.49 | 2,126.82 | 2,228.93 | 2,414.07 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (882.00) | (902.42) | (1,048.08) | (1,184.24) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,140.49 | 1,224.40 | 1,180.84 | 1,229.83 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (395.00) | (546.15) | (651.92) | (812.70) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6,978.32 | 6,866.26 | 8,167.94 | 8,904.47 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6,899.69 | 6,787.86 | 8,105.58 | 8,858.50 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7,113.64 | 7,697.78 | 7,860.35 | 8,245.38 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.25% | 4.35% | 3.27% | 5.26% | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.54% | 5.33% | 4.18% | 6.25% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.85% | 10.30% | 7.94% | 13.37% | — | — | — |
ROE
|
Waste Connections, Inc. (WCN) exemplifies stability in the essential waste management sector, with revenue surging 164% from $3.38 billion in 2016 to $8.92 billion in 2023 (15% CAGR), driven by acquisitions, organic growth, and productivity gains amid employee expansion. Gross margins hold resilient at 40-42%, while free cash flow per share doubled to $4.58, supporting dividends and buybacks. Analyst projections signal continued momentum, with revenue eyeing $11.23 billion by 2028 and EPS compounding 159% to $6.19, bolstered by e-waste regulations and diversification.
Yet, caution flags abound: net debt exceeds $8 billion (leverage ~4-5x EBITDA), doubled since 2016, amplifying risks from sticky rates, margin squeezes (EBT down 27% to 8.6% in 2024), and capex drags. Persistent insider selling—$9 million with zero buys—signals potential alignment issues, while elevated valuations (trailing PE 72x, EV/FCF 44x) temper upside from analyst targets of 10-38%.
In this defensive moat with growth tailwinds, execution hurdles like recession-sensitive volumes, M&A indigestion, and debt vulnerability suggest a hold—eyeing 8-10% total returns but waiting for a 10-15% pullback amid rich multiples.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.