investorscraft@gmail.com

Intrinsic ValueGates Industrial Corporation plc (GTES)

Previous Close$23.02
Intrinsic Value
Upside potential
Previous Close
$23.02

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

Gates Industrial Corporation plc operates as a global manufacturer of engineered power transmission and fluid power solutions, serving diverse industries such as automotive, industrial, and energy. The company generates revenue through the design, production, and distribution of belts, chains, and hydraulic systems, which are critical components for machinery and vehicles. With a strong presence in both OEM and aftermarket segments, Gates leverages its technical expertise and broad product portfolio to maintain a competitive edge in a fragmented but growing market. The company’s focus on innovation and operational efficiency allows it to cater to high-performance applications, reinforcing its reputation as a reliable supplier in industrial and automotive supply chains. Its global footprint, spanning over 30 countries, provides resilience against regional demand fluctuations while enabling cross-selling opportunities. Gates’ market position is further strengthened by long-term customer relationships and a commitment to sustainability, aligning with broader industry trends toward energy-efficient solutions.

Revenue Profitability And Efficiency

Gates reported revenue of $3.41 billion for the fiscal year ending December 2024, with net income of $194.9 million, reflecting a net margin of approximately 5.7%. Operating cash flow stood at $379.6 million, demonstrating solid cash generation capabilities. Capital expenditures of $83.1 million indicate disciplined reinvestment, supporting future growth while maintaining operational efficiency. The company’s ability to convert revenue into cash underscores its effective working capital management.

Earnings Power And Capital Efficiency

Diluted EPS of $0.74 highlights the company’s earnings power, though modest relative to its revenue base. The absence of dividends suggests a focus on reinvesting profits into growth initiatives or debt reduction. With $682 million in cash and equivalents, Gates maintains liquidity to navigate cyclical demand, though its total debt of $2.48 billion warrants monitoring for leverage-related risks.

Balance Sheet And Financial Health

Gates’ balance sheet shows a cash position of $682 million against total debt of $2.48 billion, indicating a leveraged but manageable financial structure. The company’s operating cash flow coverage of debt obligations appears adequate, supported by steady profitability. Its liquidity position provides flexibility, though refinancing risks may arise if interest rates remain elevated.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on industrial and automotive markets positions it to benefit from long-term infrastructure and mobility trends. The lack of dividends aligns with a strategy prioritizing capital retention for organic growth or strategic acquisitions, appealing to investors seeking capital appreciation over income.

Valuation And Market Expectations

With a market capitalization derived from 259.9 million shares outstanding, Gates’ valuation hinges on its ability to sustain margins and expand in key markets. Investors likely weigh its industrial exposure against macroeconomic headwinds, with the stock’s performance reflecting expectations for cyclical recovery and operational execution.

Strategic Advantages And Outlook

Gates’ strategic advantages lie in its diversified product portfolio, global scale, and technical expertise, which buffer against sector-specific downturns. The outlook remains cautiously optimistic, contingent on industrial demand recovery and effective debt management. Innovation in energy-efficient solutions could further differentiate the company in a competitive landscape.

Sources

Company filings (10-K), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

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

BALANCE SHEET

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

CASH FLOW

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