Company Valuation: Gentex Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,243 6,397 7,618 6,534 5,095 5,104 - -
Change - -22.39% 19.09% -14.23% -22.03% 0.19% - -
Enterprise Value (EV) 1 7,975 6,159 7,377 6,278 4,949 4,854 4,814 4,757
Change - -22.77% 19.77% -14.89% -21.17% -1.92% -0.82% -1.18%
P/E 23.2x 20.1x 17.8x 16.3x 13.4x 12.1x 10.7x 9.39x
PBR 4.25x 3.09x 3.27x 2.64x 2.02x 1.89x 1.7x 1.59x
PEG - -2.15x 0.5x -3.75x -11.79x 0.8x 0.9x 0.7x
Capitalization / Revenue 4.76x 3.33x 3.31x 2.82x 2.01x 1.9x 1.81x 1.71x
EV / Revenue 4.61x 3.21x 3.21x 2.71x 1.95x 1.8x 1.7x 1.59x
EV / EBITDA 15.7x 13.2x 12.5x 11.1x 8.3x 7.92x 7.32x 6.65x
EV / EBIT 19.5x 16.6x 14.9x 13.4x 10.1x 9.54x 8.82x 8.06x
EV / FCF 27.2x 32.1x 20.9x 17.8x 10.8x 12x 11.4x 11.3x
FCF Yield 3.68% 3.11% 4.79% 5.63% 9.25% 8.3% 8.79% 8.83%
Dividend per Share 2 0.48 0.48 0.48 0.48 0.48 0.48 0.488 0.5125
Rate of return 1.38% 1.76% 1.47% 1.67% 2.06% 2% 2.04% 2.14%
EPS 2 1.5 1.36 1.84 1.76 1.74 1.989 2.231 2.553
Distribution rate 32% 35.3% 26.1% 27.3% 27.6% 24.1% 21.9% 20.1%
Net sales 1 1,731 1,919 2,299 2,313 2,534 2,692 2,826 2,985
EBITDA 1 508.9 466.6 589.1 563.3 596.4 613.2 657.8 714.9
EBIT 1 409.8 370 495.7 468.6 492.3 508.6 545.7 590.5
Net income 1 360.8 318.8 428.4 404.5 384.8 418.4 452.2 488.4
Net Debt 1 -267.7 -237.8 -240.8 -255.6 -145.6 -250.5 -290.3 -347.1
Reference price 2 34.85 27.27 32.66 28.73 23.27 23.97 23.97 23.97
Nbr of stocks (in thousands) 236,520 234,582 233,253 227,432 218,943 212,952 - -
Announcement Date 28/01/22 27/01/23 26/01/24 31/01/25 30/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.05x1.8x7.92x2% 5.1B
12.94x1.21x8.29x2.31% 3.69B
21.09x - - 3.93% 3.31B
14.08x0.93x6.57x1.54% 2.86B
17.99x2.53x12.4x4.33% 2.38B
10.38x0.45x4.16x4.29% 2.21B
20.07x - - 4.12% 2.27B
20.5x - - 0.98% 1.93B
Average 16.14x 1.38x 7.87x 2.94% 2.97B
Weighted average by Cap. 15.59x 1.44x 7.91x 2.83%

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

  1. Stock Market
  2. Stocks
  3. GNTX Stock
  4. Valuation Gentex Corporation