investorscraft@gmail.com

Intrinsic ValueGaztransport & Technigaz S.A. (GTT.PA)

Previous Close181.50
Intrinsic Value
Upside potential
Previous Close
181.50

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

Gaztransport & Technigaz SA (GTT) is a global leader in cryogenic membrane containment systems, specializing in the maritime transportation and storage of liquefied natural gas (LNG) and other liquefied gases. The company operates in the energy sector, providing advanced technological solutions for LNG carriers, bunker vessels, and floating storage structures. Its proprietary membrane technology is licensed to shipyards worldwide, positioning GTT as a critical enabler of the LNG supply chain. The firm serves a diverse clientele, including ship-owners, terminal operators, and gas companies, reinforcing its role as a key infrastructure partner in the energy transition. GTT has expanded into green hydrogen production through electrolyser design and smart shipping services, aligning with broader decarbonization trends. Its market dominance is underscored by a strong intellectual property portfolio and long-standing relationships with major industry players. The company’s focus on innovation and sustainability ensures its relevance in a rapidly evolving energy landscape.

Revenue Profitability And Efficiency

GTT reported revenue of €641.4 million in FY 2024, with net income reaching €347.8 million, reflecting a robust net margin of approximately 54.2%. The company’s operating cash flow stood at €361.5 million, demonstrating strong cash generation capabilities. With no capital expenditures recorded, GTT maintains high operational efficiency, supported by its asset-light business model and licensing-focused revenue streams.

Earnings Power And Capital Efficiency

GTT’s diluted EPS of €9.37 highlights its earnings strength, driven by high-margin technology licensing and engineering services. The company’s capital efficiency is evident in its minimal debt (€15.98 million) and substantial cash reserves (€343.3 million), enabling consistent profitability and shareholder returns without significant reinvestment needs.

Balance Sheet And Financial Health

GTT’s balance sheet is exceptionally healthy, with €343.3 million in cash and equivalents against only €15.98 million in total debt. This conservative leverage profile, combined with strong cash flows, positions the company to navigate market volatility while funding growth initiatives and maintaining dividend payouts.

Growth Trends And Dividend Policy

GTT’s growth is tied to global LNG demand and the energy transition, with its technology playing a pivotal role. The company’s dividend of €7.34 per share underscores its commitment to returning capital to shareholders, supported by stable cash flows and a capital-light model. Future expansion into hydrogen and digital services may provide additional growth avenues.

Valuation And Market Expectations

With a market cap of €5.95 billion and a beta of 0.36, GTT is perceived as a low-volatility investment with defensive characteristics. The stock’s valuation reflects its niche leadership, high margins, and exposure to long-term LNG infrastructure growth, though it remains sensitive to energy market cycles.

Strategic Advantages And Outlook

GTT’s technological leadership and licensing model provide durable competitive advantages. Its expansion into hydrogen and digital analytics aligns with global decarbonization trends, offering growth potential. While LNG demand remains a core driver, diversification into adjacent markets could mitigate cyclical risks and enhance long-term resilience.

Sources

Company filings, 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