
Last update at 2026-03-11T09:01:00Z
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
An Intrinsic Calculation For Gateley (Holdings) Plc (LON:GTLY) Suggests It's 28% Undervalued
Wed 19 Apr 23, 02:04 PMAt UK£1.73, Is Gateley (Holdings) Plc (LON:GTLY) Worth Looking At Closely?
Wed 05 Apr 23, 10:55 AMThose who invested in Gateley (Holdings) (LON:GTLY) three years ago are up 62%
Wed 22 Mar 23, 10:39 AMDon't Race Out To Buy Gateley (Holdings) Plc (LON:GTLY) Just Because It's Going Ex-Dividend
Sun 19 Feb 23, 07:20 AMGateley (Holdings) (LON:GTLY) Is Paying Out A Larger Dividend Than Last Year
Sat 04 Feb 23, 07:21 AMGateley (Holdings) (LON:GTLY) Is Increasing Its Dividend To £0.033
Sat 21 Jan 23, 07:18 AMGateley (Holdings) Plc's (LON:GTLY) Intrinsic Value Is Potentially 98% Above Its Share Price
Thu 10 Nov 22, 12:02 PMIs It Time To Consider Buying Gateley (Holdings) Plc (LON:GTLY)?
Wed 26 Oct 22, 07:42 AM| Breakdown | 2023-04-30 | 2022-04-30 | 2021-04-30 | 2020-04-30 | 2019-04-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2023-04-30 | 2022-04-30 | 2021-04-30 | 2020-04-30 | 2019-04-30 |
| Income before tax | 16.21M | 18.03M | 16.31M | 14.76M | 15.95M |
| Minority interest | - | - | - | - | - |
| Net income | 12.24M | 14.28M | 13.16M | 11.72M | 13.04M |
| Selling general administrative | - | - | 80.25M | 65.52M | 63.41M |
| Selling and marketing expenses | - | - | - | - | - |
| Gross profit | 78.74M | 60.58M | 53.35M | 54.14M | 49.13M |
| Reconciled depreciation | 7.25M | 6.21M | 6.87M | 5.91M | 2.53M |
| Ebit | 28.05M | 18.99M | 17.50M | 15.36M | 16.39M |
| Ebitda | 35.30M | 27.00M | 24.44M | 22.58M | 18.92M |
| Depreciation and amortization | 7.25M | 8.01M | 6.93M | 7.22M | 2.53M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 16.12M | 18.99M | 17.50M | 15.36M | 15.87M |
| Other operating expenses | 136.37M | 116.66M | 103.99M | 93.92M | 87.91M |
| Interest expense | 1.65M | 1.15M | 1.37M | 1.27M | 0.45M |
| Tax provision | 3.97M | 3.75M | 3.15M | 3.03M | 2.90M |
| Interest income | 1.74M | 0.19M | 0.18M | 0.52M | 0.52M |
| Net interest income | 0.09M | -0.95500M | -1.19700M | -0.74300M | 0.07M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 3.97M | 3.75M | 3.15M | 3.03M | 2.90M |
| Total revenue | 162.68M | 137.25M | 121.38M | 109.84M | 103.47M |
| Total operating expenses | 52.43M | 116.66M | 103.99M | 93.92M | 87.91M |
| Cost of revenue | 83.94M | 76.67M | 68.02M | 55.70M | 54.34M |
| Total other income expense net | 0.09M | -0.95500M | -1.19700M | -0.60500M | 0.07M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | 12.24M | 14.28M | 13.16M | 11.72M | 13.04M |
| Net income applicable to common shares | 12.24M | 14.28M | 13.16M | 11.72M | 13.04M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2023-04-30 | 2022-04-30 | 2021-04-30 | 2020-04-30 | 2019-04-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2023-04-30 | 2022-04-30 | 2021-04-30 | 2020-04-30 | 2019-04-30 |
| Total assets | 148.65M | 149.60M | 121.64M | 98.51M | 63.51M |
| Intangible assets | 12.47M | 13.02M | 4.35M | 6.41M | 2.31M |
| Earning assets | - | - | - | - | - |
| Other current assets | - | 74.05M | 57.13M | 51.70M | 47.63M |
| Total liab | 70.54M | 76.69M | 62.37M | 53.67M | 32.92M |
| Total stockholder equity | 78.11M | 72.91M | 59.27M | 44.84M | 30.58M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | 18.15M | 24.80M | 24.19M | 0.36M | 1.43M |
| Common stock | 12.66M | 12.46M | 11.79M | 11.76M | 11.09M |
| Capital stock | 12.66M | 12.46M | 11.79M | 11.76M | 11.09M |
| Retained earnings | 48.87M | 44.86M | 41.56M | 27.45M | 21.98M |
| Other liab | 4.23M | 9.31M | 1.66M | 2.59M | 1.71M |
| Good will | 1.55M | 20.14M | 11.70M | 12.33M | 8.40M |
| Other assets | 0.99M | 0.16M | 0.16M | 0.16M | 0.16M |
| Cash | 11.11M | 16.11M | 19.61M | 2.92M | 2.89M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 30.78M | 36.45M | 33.02M | 26.60M | 28.14M |
| Current deferred revenue | - | - | - | 15.97M | 18.89M |
| Net debt | 27.68M | 18.54M | 10.84M | 26.34M | 3.23M |
| Short term debt | 3.26M | 3.72M | 2.74M | 4.78M | 3.04M |
| Short long term debt | - | - | 0.00000M | 1.44M | 3.04M |
| Short long term debt total | 38.79M | 34.64M | 30.45M | 29.26M | 6.12M |
| Other stockholder equity | 16.58M | 15.59M | 5.91M | 5.63M | -2.48400M |
| Property plant equipment | 28.73M | 25.96M | 28.33M | 24.75M | 2.02M |
| Total current assets | 104.77M | 90.15M | 76.74M | 54.62M | 50.52M |
| Long term investments | - | - | - | - | 0.09M |
| Net tangible assets | 64.09M | 39.76M | 43.22M | 26.09M | 19.86M |
| Short term investments | - | - | - | - | - |
| Net receivables | 54.17M | 67.78M | 51.29M | 48.74M | 44.62M |
| Long term debt | 6.81M | 5.71M | 0.00000M | 2.37M | 3.08M |
| Inventory | - | - | - | - | - |
| Accounts payable | 9.37M | 7.93M | 6.09M | 5.49M | 4.77M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | - | - | -17.90100M | -13.28900M | -8.47300M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | 11.79M | 11.76M | 11.09M |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | -0.31200M | -0.41700M | -1.05700M |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 0.31M | 0.34M | 0.53M | 0.39M | 0.25M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 43.89M | 59.45M | 44.90M | 43.89M | 12.98M |
| Capital lease obligations | 31.97M | 28.93M | 30.45M | 25.46M | - |
| Long term debt total | - | - | - | - | - |
| Breakdown | 2023-04-30 | 2022-04-30 | 2021-04-30 | 2020-04-30 | 2019-04-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2023-04-30 | 2022-04-30 | 2021-04-30 | 2020-04-30 | 2019-04-30 |
| Investments | 0.12M | -6.88200M | -0.13400M | -0.00600M | -0.00600M |
| Change to liabilities | -7.25900M | 0.76M | 9.22M | -6.12000M | 0.04M |
| Total cashflows from investing activities | 0.12M | -6.88200M | -0.99900M | -4.47400M | -4.04500M |
| Net borrowings | -3.55000M | 1.84M | -6.69600M | -3.74600M | -0.21200M |
| Total cash from financing activities | -14.86400M | -8.96700M | -7.73700M | -7.95200M | -9.46000M |
| Change to operating activities | 0.43M | 0.03M | 0.23M | 0.08M | 0.03M |
| Net income | 12.24M | 14.28M | 13.16M | 11.72M | 13.04M |
| Change in cash | -5.00000M | -3.50000M | 16.68M | 0.04M | -1.41400M |
| Begin period cash flow | 16.11M | 19.61M | 2.92M | 2.89M | 4.30M |
| End period cash flow | 11.11M | 16.11M | 19.61M | 2.92M | 2.89M |
| Total cash from operating activities | 9.74M | 12.35M | 25.42M | 12.46M | 12.09M |
| Issuance of capital stock | 0.48M | 1.86M | 0.44M | 1.70M | 0.77M |
| Depreciation | 7.25M | 6.21M | 6.87M | 5.91M | 2.53M |
| Other cashflows from investing activities | 1.74M | 0.19M | -0.49600M | -3.61700M | -3.03500M |
| Dividends paid | 11.00M | 12.43M | 4.26M | 6.01M | 8.12M |
| Change to inventory | - | - | - | - | - |
| Change to account receivables | -6.94200M | -10.23300M | -5.31200M | -1.73000M | -3.94600M |
| Sale purchase of stock | -0.41600M | -0.03900M | -0.28800M | -1.22700M | -1.97200M |
| Other cashflows from financing activities | -3.92100M | 1.64M | 0.18M | 0.52M | 3.04M |
| Change to netincome | 4.03M | 1.30M | 1.26M | 2.59M | 0.41M |
| Capital expenditures | 2.10M | 1.09M | 0.51M | 1.19M | 1.29M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | -13.76800M | -9.45000M | 4.13M | -7.76700M | -3.88400M |
| Stock based compensation | 1.10M | 1.21M | 0.96M | 0.82M | 0.66M |
| Other non cash items | 3.19M | 0.09M | 1.20M | 0.74M | -0.07500M |
| Free cash flow | 7.65M | 11.26M | 24.91M | 11.28M | 10.80M |
Sector: Industrials Industry: Consulting Services
| Company | Change (GBX) | Price (GBX) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| GTLY Gateley (Holdings) Plc |
- -% | 71.00 | 15.80 | 9.63 | 1.26 | 2.60 | 1.42 | 9.18 |
| EXPN Experian PLC |
-30.0 1.06% | 2796.00 | 35.79 | 25.91 | 4.34 | 9.00 | 4.81 | 14.49 |
| DATA GlobalData PLC |
-0.8 1.06% | 74.40 | 38.70 | 38.46 | 5.93 | 22.84 | 6.03 | 18.60 |
| FNTL Fintel PLC |
- -% | 194.00 | 31.88 | 19.08 | 3.98 | 2.62 | 3.76 | 16.12 |
| ELIX Elixirr International Plc |
-8.0 1.14% | 694.00 | 19.63 | 12.25 | 3.13 | 2.25 | 2.73 | 10.01 |
Gateley (Holdings) Plc, together with its subsidiaries, provides commercial legal and consultancy services in the United Kingdom, Europe, the Middle East, North and South America, Asia, and internationally. It operates through four segments: Corporate, Business Services, People, and Property. The company offers a range of services, such as legal, banking, corporate, restructuring advisory, taxation, commercial, commercial dispute resolution, complex international litigation, reputation, media, and privacy law services. It also provides employment, pension, and private client services; and real estate, residential development, real estate dispute resolution, construction, and planning services. In addition, the company offers investment, tax incentive, and pension trustee services; specialist property, human capital, and investment consultancy services; architecture, building surveyance, civil and structural engineering services; consultancy, patent attorney, and employee benefit trust services; and corporate advisory, investment, and trustee services. It serves charitable organizations, housebuilders, in-house lawyers and general counsel, international businesses, lenders and financial institutions, pension trustees, retail and hospitality businesses, sports businesses and governing bodies, sureties, and turnaround and insolvency professionals, as well as entrepreneurs and business owners, international high-net-worth individuals, parents and families, and philanthropists. The company was formerly known as Gateley Plc and changed its name to Gateley (Holdings) Plc in May 2015. Gateley (Holdings) Plc was founded in 1808 and is based in Birmingham, the United Kingdom.
One Eleven Edmund Street, Birmingham, United Kingdom, B3 2HJ
| Name | Title | Year Born |
|---|---|---|
| Mr. Roderick Richard Waldie | CEO, Partner & Director | 1968 |
| Mr. Neil Andrew Smith | Fin. Director, Compliance Officer of Fin. & Admin., Company Sec. and Director | 1976 |
| Mr. Peter Gareth Davies | COO, Partner, Member of Strategic Board & Chair of Operations Board | 1958 |
| Mr. Michael James Ward | Exec. Director | 1959 |
| Mr. Nick J. Smith | Head of Investor Relations, Acquisitions Director & Corp. Partner | 1969 |
| Cara Zachariou | Head of Corp. Communications | NA |
| Ms. Victoria L. Garrad | Group HR Director, Partner, Member of Operations, Strategic Boards & Director | 1974 |
| Mr. Simon Pigden | Partner | NA |
| Mr. Brendan McGeever | Partner, Head of Banking & Financial Services and Member of the Strategic Board | 1958 |
| Mr. David Lloyd Jones | Partner | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.