investorscraft@gmail.com

Intrinsic ValueGildan Activewear Inc. (GIL.TO)

Previous Close$88.47
Intrinsic Value
Upside potential
Previous Close
$88.47

VALUATION INPUT DATA

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

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gildan Activewear Inc. is a vertically integrated manufacturer and marketer of branded basic apparel, operating in the highly competitive consumer cyclical sector. The company specializes in activewear, hosiery, and underwear, catering to wholesale distributors, screen printers, retailers, and lifestyle brands. Its diversified product portfolio includes well-known brands such as Gildan, American Apparel, and GoldToe, which serve both mass-market and niche segments. Gildan’s revenue model relies on cost-efficient manufacturing, economies of scale, and a broad distribution network, allowing it to maintain competitive pricing while targeting value-conscious consumers. The company holds a strong position in the North American market, with expanding footprints in Europe, Asia-Pacific, and Latin America. Its vertical integration—from yarn production to finished goods—provides supply chain resilience and margin stability. Gildan’s market positioning is reinforced by its ability to serve both bulk buyers (e.g., promotional apparel distributors) and retail consumers through private-label partnerships and licensed brands like Under Armour. While facing competition from global apparel manufacturers, Gildan differentiates itself through operational efficiency, brand recognition, and adaptability to shifting consumer preferences.

Revenue Profitability And Efficiency

Gildan reported revenue of CAD 3.27 billion for the period, with net income of CAD 400.9 million, reflecting a net margin of approximately 12.3%. The company generated CAD 501.4 million in operating cash flow, demonstrating strong cash conversion. Capital expenditures of CAD 145.3 million indicate disciplined reinvestment in production capacity and operational efficiency, supporting its vertically integrated model.

Earnings Power And Capital Efficiency

Diluted EPS stood at CAD 2.46, underscoring Gildan’s earnings resilience despite inflationary pressures. The company’s capital efficiency is evident in its ability to maintain profitability while navigating raw material cost volatility. Its vertically integrated operations contribute to stable gross margins, though competitive pricing in the apparel sector limits pricing power.

Balance Sheet And Financial Health

Gildan’s balance sheet shows CAD 98.8 million in cash and equivalents against total debt of CAD 1.65 billion, reflecting a moderate leverage position. The company’s liquidity and debt profile are manageable, supported by consistent operating cash flows. Its financial health remains stable, with no immediate refinancing risks evident.

Growth Trends And Dividend Policy

Gildan has demonstrated steady growth through geographic expansion and product diversification. The company pays a dividend of CAD 1.21 per share, offering a yield that aligns with its capital allocation strategy of balancing reinvestment and shareholder returns. Future growth may hinge on international market penetration and brand portfolio optimization.

Valuation And Market Expectations

With a market capitalization of CAD 10.17 billion and a beta of 1.26, Gildan is priced as a moderately volatile consumer cyclical stock. Investors appear to value its stable cash flows and vertical integration, though sector-wide margin pressures and competition could temper valuation multiples.

Strategic Advantages And Outlook

Gildan’s key advantages include vertical integration, brand diversity, and cost leadership in basic apparel. The outlook remains cautiously optimistic, with growth opportunities in international markets and potential margin improvements from operational efficiencies. Risks include raw material inflation and competitive pressures, but the company’s scalable model positions it well for long-term resilience.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

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

BALANCE SHEET

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

CASH FLOW

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