Valuation Adient plc

Stocks

Market Closed - NYSE Other stock markets 21:00:03 31/07/2026 BST			5-day change	1st Jan Change
21.04 ^USD	-3.84%		+4.62%	+9.75%

07-10	Adient plc Announces Resignation of Mark Oswald, Executive Vice President, Effective No Later Than December 31, 2026	CI
07-10	Adient plc Announces Resignation of Mark Oswald, Chief Financial Officer, Effective No Later Than December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,905	2,631	3,437	1,968	1,956	1,716	-	-
Change	-	-32.63%	30.64%	-42.75%	-0.58%	-12.3%	-	-
Enterprise Value (EV) ¹	6,080	4,262	4,862	3,428	3,395	3,202	3,157	3,033
Change	-	-29.9%	14.08%	-29.5%	-0.95%	-5.68%	-1.42%	-3.94%
P/E	3.58x	-21.9x	17.1x	113x	-7.1x	23.6x	9.94x	5.63x
PBR	1.65x	1.27x	1.54x	0.9x	1.14x	0.96x	0.84x	0.74x
PEG	-	0x	-0x	-1.2x	0x	-0x	0x	0.1x
Capitalization / Revenue	0.29x	0.19x	0.22x	0.13x	0.13x	0.12x	0.11x	0.11x
EV / Revenue	0.44x	0.3x	0.32x	0.23x	0.23x	0.22x	0.21x	0.2x
EV / EBITDA	6.63x	6.31x	5.18x	3.9x	3.85x	3.63x	3.3x	2.86x
EV / EBIT	10.2x	12.2x	7.92x	6.08x	5.96x	5.66x	4.99x	4.11x
EV / FCF	-	90.7x	11.7x	12.4x	16.6x	23.8x	15.4x	12.9x
FCF Yield	-	1.1%	8.54%	8.08%	6.01%	4.19%	6.5%	7.75%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	11.58	-1.27	2.15	0.2	-3.39	0.9278	2.2	3.888
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	13,680	14,121	15,395	14,688	14,535	14,854	15,055	15,464
EBITDA ¹	917	675	938	880	881	883	957.2	1,062
EBIT ¹	596	348	614	564	570	565.5	633	737.6
Net income ¹	1,108	-120	205	18	-281	111.1	193	268.7
Net Debt ¹	2,175	1,631	1,425	1,460	1,439	1,487	1,441	1,317
Reference price ²	41.45	27.75	36.70	22.57	24.08	21.88	21.88	21.88
Nbr of stocks (in thousands)	94,218	94,814	93,657	87,190	81,246	78,413	-	-
Announcement Date	10/11/21	04/11/22	08/11/23	08/11/24	05/11/25	-	-	-

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.($)
ADIENT PLC	24.01x	0.22x	3.63x	-.--%	1.72B
GENTEX CORPORATION	11.49x	1.78x	7.56x	2.03%	5.03B
CHANGZHOU XINGYU AUTOMOTIVE LIGHTING SYSTEMS CO., LTD.	13.91x	1.32x	9.01x	2.15%	3.97B
PHINIA INC.	13.33x	0.88x	6.27x	1.62%	2.7B
SHANGHAI DAIMAY AUTOMOTIVE INTERIOR CO., LTD	18.22x	-	-	4.55%	2.87B
THULE GROUP AB	19.26x	2.63x	12.82x	4.09%	2.5B
NINGBO JIFENG AUTO PARTS CO., LTD.	21.07x	-	-	3.92%	2.39B
NINGBO HUAXIANG ELECTRONIC CO., LTD.	9.97x	0.43x	3.96x	4.47%	2.12B
Average	16.41x	1.21x	7.21x	2.85%	2.91B
Weighted average by Cap.	15.54x	1.35x	7.62x	2.8%