Valuation Gates Industrial Corporation Ltd.
Stocks
GTES
BMG391041073
Industrial Machinery & Equipment
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.97 USD | -1.61% |
|
-0.37% | +25.06% |
| 16/07 | RBC Capital Adjusts Price Target on Gates Industrial to $33 From $30, Maintains Outperform Rating | MT |
| 26/06 | Gates Industrial Shareholders Vote to Approve Redomiciliation | MT |
Company Valuation: Gates Industrial Corporation Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,645 | 3,223 | 3,544 | 5,240 | 5,545 | 6,962 | - | - |
| Change | - | -30.61% | 9.98% | 47.83% | 5.84% | 25.55% | - | - |
| Enterprise Value (EV) 1 | 6,551 | 5,107 | 5,275 | 6,908 | 6,966 | 8,120 | 7,707 | 7,085 |
| Change | - | -22.04% | 3.29% | 30.95% | 0.83% | 16.58% | -5.09% | -8.06% |
| P/E | 15.9x | 14.8x | 16x | 27.8x | 22.4x | 24.6x | 20.6x | 18x |
| PBR | 1.5x | 1.06x | 1.1x | 1.74x | 1.63x | 1.9x | 1.79x | 1.59x |
| PEG | - | -0.6x | 1.76x | -2.3x | 0.8x | 1.5x | 1.1x | 1.3x |
| Capitalization / Revenue | 1.34x | 0.91x | 0.99x | 1.54x | 1.61x | 1.95x | 1.86x | 1.8x |
| EV / Revenue | 1.89x | 1.44x | 1.48x | 2.03x | 2.02x | 2.27x | 2.06x | 1.83x |
| EV / EBITDA | 8.9x | 7.5x | 7.06x | 9.08x | 9.05x | 10.1x | 8.69x | 7.54x |
| EV / EBIT | 13.5x | 13.3x | 11.4x | 14.4x | 10.4x | 11.6x | 9.92x | 8.45x |
| EV / FCF | 21.5x | 27.1x | 12.6x | 23.3x | 19.1x | 20.2x | 17.6x | 14.3x |
| FCF Yield | 4.65% | 3.68% | 7.96% | 4.29% | 5.23% | 4.94% | 5.69% | 6.98% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1 | 0.77 | 0.84 | 0.74 | 0.96 | 1.115 | 1.333 | 1.52 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,474 | 3,554 | 3,570 | 3,408 | 3,443 | 3,579 | 3,739 | 3,878 |
| EBITDA 1 | 735.8 | 680.6 | 747 | 761.1 | 770.1 | 805.8 | 886.9 | 939.5 |
| EBIT 1 | 484.1 | 384 | 462.6 | 478.7 | 672.1 | 700.8 | 777 | 838.9 |
| Net income 1 | 297.1 | 220.8 | 232.9 | 194.9 | 251.4 | 282.9 | 328.7 | 364.4 |
| Net Debt 1 | 1,906 | 1,885 | 1,731 | 1,669 | 1,420 | 1,158 | 744.7 | 123.2 |
| Reference price 2 | 15.91 | 11.41 | 13.42 | 20.57 | 21.47 | 27.41 | 27.41 | 27.41 |
| Nbr of stocks (in thousands) | 2,91,935 | 2,82,448 | 2,64,109 | 2,54,718 | 2,58,280 | 2,54,000 | - | - |
| Announcement Date | 07/02/22 | 09/02/23 | 08/02/24 | 06/02/25 | 12/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.59x | 2.27x | 10.08x | -.--% | 696.21Cr | |
| 15.17x | - | - | - | 1.39TCr | |
| 22.3x | 2.78x | 12.11x | 2.05% | 962.54Cr | |
| 301.95x | 64.88x | 215.09x | 0.12% | 857.38Cr | |
| 94.3x | 30.74x | 77.65x | 0.24% | 649.63Cr | |
| 21.99x | 1.81x | 10.93x | 1.96% | 672.92Cr | |
| 109.64x | 8.66x | 38.56x | 0.35% | 399.31Cr | |
| 38.4x | 4.02x | 18.63x | 0.89% | 349.6Cr | |
| 23.69x | - | - | - | 245.21Cr | |
| 18.44x | - | - | - | 234.65Cr | |
| Average | 67.05x | 16.45x | 54.72x | 0.8% | 645.31Cr | |
| Weighted average by Cap. | 71.58x | 18.73x | 61.64x | 0.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GTES Stock
- Valuation Gates Industrial Corporation Ltd.
Select your edition
All financial news and data tailored to specific country editions
