investorscraft@gmail.com

Intrinsic Value of Gildan Activewear Inc. (GIL)

Previous Close$51.05
Intrinsic Value
Upside potential
Previous Close
$51.05

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 leading manufacturer and marketer of branded apparel, specializing in activewear, underwear, and socks. The company operates primarily in the wholesale segment, supplying retailers, printwear distributors, and global lifestyle brands. Gildan’s vertically integrated production model allows it to control costs and maintain quality across its supply chain, positioning it as a low-cost producer in the highly competitive textile industry. Its products are sold under well-known brands like Gildan®, American Apparel®, and Comfort Colors®, catering to both mass-market and premium segments. The company’s market position is reinforced by its strong distribution network and economies of scale, enabling it to serve diverse customer needs efficiently. Gildan’s focus on sustainable manufacturing practices further enhances its reputation in an industry increasingly driven by environmental and social governance considerations.

Revenue Profitability And Efficiency

Gildan reported revenue of $3.27 billion for FY 2024, with net income reaching $381.6 million, reflecting a net margin of approximately 11.7%. The company generated $501.4 million in operating cash flow, demonstrating robust cash conversion. Capital expenditures totaled $145.3 million, indicating disciplined reinvestment in production capacity and operational efficiency. These metrics underscore Gildan’s ability to balance growth with profitability in a cyclical industry.

Earnings Power And Capital Efficiency

Diluted EPS stood at $2.46, highlighting the company’s earnings resilience despite macroeconomic pressures. Gildan’s capital efficiency is evident in its ability to sustain high operating cash flow relative to capital expenditures, supporting both reinvestment and shareholder returns. The firm’s vertically integrated model contributes to stable margins, though exposure to commodity price fluctuations remains a risk.

Balance Sheet And Financial Health

Gildan’s balance sheet shows $98.8 million in cash and equivalents against $1.65 billion in total debt, suggesting moderate leverage. The company’s liquidity position appears manageable, supported by strong operating cash flow. However, debt levels warrant monitoring, particularly in light of potential interest rate volatility or demand downturns in the apparel sector.

Growth Trends And Dividend Policy

Gildan has maintained a consistent dividend policy, with a dividend per share of $0.862 in FY 2024. Growth trends reflect steady demand for basic apparel, though the company faces challenges from shifting consumer preferences and input cost inflation. Strategic acquisitions and brand expansions could provide avenues for future growth.

Valuation And Market Expectations

The market appears to price Gildan as a stable, cash-generative business with moderate growth prospects. Valuation multiples likely reflect its position as a cost leader in a competitive industry, with investors weighing its dividend yield against cyclical risks. Earnings stability and margin resilience are key factors in its current valuation.

Strategic Advantages And Outlook

Gildan’s strategic advantages include its vertical integration, strong brand portfolio, and scalable production capabilities. The outlook remains cautiously optimistic, with opportunities in sustainable apparel and international expansion offsetting near-term headwinds. Execution on cost control and demand recovery will be critical to sustaining performance in FY 2025.

Sources

Company 10-K filings, investor presentations

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