Valuation Gildan Activewear Inc.

Equities

Delayed Toronto S.E. Other stock markets 12:13:25 2025-06-16 pm EDT			5-day change	1st Jan Change
65.03 ^CAD	+3.35%		-0.79%	-3.92%

Apr. 30	Toronto Stocks Retreat as March GDP Edges Higher; Gildan Activewear Up on 1Q Results, Outlook	DJ
Apr. 30	UBS on Gildan Activewear Outlook	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,552	8,202	4,876	5,653	7,224	7,005	-	-
Change	-	47.73%	-40.55%	15.93%	27.81%	-3.04%	-	-
Enterprise Value (EV) ¹	6,129	8,731	5,506	6,646	8,793	8,694	8,705	8,981
Change	-	42.46%	-36.94%	20.71%	32.31%	-1.12%	0.13%	3.17%
P/E ratio	-24.5x	13.8x	9.27x	11x	19.1x	13.4x	12.5x	11.3x
PBR	3.56x	4.23x	2.59x	2.98x	5.25x	5.32x	5.94x	6.47x
PEG	-	-0x	-2.03x	3.22x	-1x	0.3x	1.62x	1.1x
Capitalization / Revenue	2.8x	2.81x	1.5x	1.77x	2.21x	2.04x	1.95x	1.87x
EV / Revenue	3.09x	2.99x	1.7x	2.08x	2.69x	2.54x	2.42x	2.4x
EV / EBITDA	37.1x	12x	7.2x	9.85x	10.5x	9.87x	9.4x	9.4x
EV / EBIT	341x	14.8x	8.61x	12x	12.6x	11.7x	11.2x	11x
EV / FCF	17.2x	17.8x	31.6x	17x	24.7x	17.5x	16.9x	14.8x
FCF Yield	5.82%	5.61%	3.17%	5.89%	4.05%	5.73%	5.92%	6.75%
Dividend per Share ²	0.154	0.462	-	0.744	0.82	0.9796	1.069	1.047
Rate of return	0.55%	1.09%	-	2.24%	1.75%	2.11%	2.31%	2.26%
EPS ²	-1.14	3.07	2.93	3.03	2.46	3.451	3.718	4.099
Distribution rate	-13.5%	15%	-	24.6%	33.3%	28.4%	28.8%	25.5%
Net sales ¹	1,981	2,923	3,240	3,196	3,271	3,429	3,596	3,738
EBITDA ¹	165.1	726.8	764.2	674.5	833.9	880.6	925.9	955.6
EBIT ¹	18	591.4	639.3	552.9	695.6	743.7	778.5	816.3
Net income ¹	-225.3	607.2	541.5	533.6	400.9	514.1	525.4	564.9
Net Debt ¹	577.2	529.9	629.6	993.4	1,569	1,689	1,700	1,976
Reference price ²	27.98	42.27	27.16	33.18	46.90	46.33	46.33	46.33
Nbr of stocks (in thousands)	198,406	194,051	179,561	170,357	154,056	151,200	-	-
Announcement Date	2/25/21	2/23/22	2/22/23	2/21/24	2/19/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GILDAN ACTIVEWEAR INC.	13.43x	2.54x	9.87x	2.11%	7.01B
LVMH	20.09x	3.11x	10.27x	2.63%	266B
LULULEMON ATHLETICA INC.	16.26x	2.33x	8.82x	-.--%	28.66B
MONCLER S.P.A.	21.4x	4.11x	10.41x	2.49%	15.86B
RALPH LAUREN CORPORATION	18.85x	2.17x	12.32x	1.35%	15.7B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	13.45x	1.64x	7.67x	5.93%	6.73B
LEVI STRAUSS & CO.	13.62x	1.31x	8.97x	3.3%	6.61B
PAGE INDUSTRIES LIMITED	73.66x	10.38x	49.4x	1.29%	5.98B
LI NING COMPANY LIMITED	13.61x	0.79x	4.63x	3.54%	5.08B
Average	22.71x	3.15x	13.60x	2.51%	39.77B
Weighted average by Cap.	20.22x	3.07x	10.74x	2.41%