investorscraft@gmail.com

Intrinsic ValueCGI Inc. (0A18.L)

Previous Close£116.34
Intrinsic Value
Upside potential
Previous Close
£116.34

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

CGI Inc. is a global leader in IT and business process services, operating across North America, Europe, and the Asia Pacific. The company delivers a diversified portfolio of solutions, including IT outsourcing, systems integration, consulting, and proprietary software offerings. Its industry-specific expertise spans government, financial services, healthcare, utilities, and telecommunications, positioning CGI as a trusted partner for digital transformation and operational efficiency. With a strong presence in both mature and emerging markets, CGI leverages its scale and deep domain knowledge to drive long-term client relationships. The company’s hybrid delivery model combines onshore, nearshore, and offshore capabilities, ensuring cost-effective and high-quality service delivery. CGI’s focus on innovation, particularly in automation and cloud-based solutions, reinforces its competitive edge in a rapidly evolving IT services landscape. Its strategic acquisitions, such as the purchase of Unico and Sunflower Systems, have further expanded its capabilities and market reach, solidifying its position as a top-tier global IT services provider.

Revenue Profitability And Efficiency

CGI reported revenue of CAD 14.68 billion for the fiscal year, reflecting steady demand for its IT and consulting services. Net income stood at CAD 1.69 billion, with a diluted EPS of CAD 7.31, underscoring strong profitability. Operating cash flow was robust at CAD 2.20 billion, supported by efficient working capital management and high-margin service offerings. Capital expenditures of CAD 360.7 million indicate disciplined reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with a healthy net income margin of approximately 11.5%. CGI’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its revenue base. Its scalable delivery model and recurring revenue streams from long-term contracts contribute to stable earnings and cash flow generation, supporting further investment in innovation and acquisitions.

Balance Sheet And Financial Health

CGI maintains a solid balance sheet, with CAD 1.46 billion in cash and equivalents and total debt of CAD 3.31 billion. The company’s conservative leverage profile and strong liquidity position provide flexibility for strategic investments and shareholder returns. Its financial health is further reinforced by consistent cash flow generation and a manageable debt-to-equity ratio, ensuring resilience in varying economic conditions.

Growth Trends And Dividend Policy

CGI has demonstrated steady growth through organic expansion and strategic acquisitions, particularly in high-demand sectors like cloud and cybersecurity. The company pays a modest dividend of CAD 0.30 per share, reflecting a balanced approach to capital allocation that prioritizes reinvestment for growth while returning cash to shareholders. Its track record of accretive acquisitions and cross-selling opportunities supports sustained revenue growth.

Valuation And Market Expectations

With a market capitalization of CAD 33.06 billion, CGI trades at a premium reflective of its stable earnings and growth prospects. The company’s beta of 0.653 suggests lower volatility compared to the broader market, appealing to risk-averse investors. Market expectations are anchored on CGI’s ability to maintain its competitive positioning and capitalize on digital transformation trends across industries.

Strategic Advantages And Outlook

CGI’s strategic advantages include its global footprint, deep industry expertise, and integrated service offerings. The company is well-positioned to benefit from increasing IT outsourcing and digital transformation demand. Its focus on high-growth areas like AI, automation, and cloud services aligns with long-term industry trends. The outlook remains positive, supported by a strong pipeline of contracts and a disciplined acquisition strategy.

Sources

Company filings, investor presentations, 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