Valuation Adient plc

Stocks

Real-time Estimate Cboe BZX Other stock markets 21:33:33 16/07/2026 +04			5-day change	1st Jan Change
20.26 ^USD	+1.68%		+4.05%	+5.79%

07-11	Adient plc Announces Resignation of Mark Oswald, Executive Vice President, Effective No Later Than December 31, 2026	CI
07-11	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	1,563	-	-
Change	-	-32.63%	30.64%	-42.75%	-0.58%	-20.12%	-	-
Enterprise Value (EV) ¹	6,080	4,262	4,862	3,428	3,395	3,054	3,008	2,875
Change	-	-29.9%	14.08%	-29.5%	-0.95%	-10.06%	-1.51%	-4.4%
P/E	3.58x	-21.9x	17.1x	113x	-7.1x	21.9x	9.07x	5.18x
PBR	1.65x	1.27x	1.54x	0.9x	1.14x	0.87x	0.76x	0.67x
PEG	-	0x	-0x	-1.2x	0x	-0x	0x	0.1x
Capitalization / Revenue	0.29x	0.19x	0.22x	0.13x	0.13x	0.11x	0.1x	0.1x
EV / Revenue	0.44x	0.3x	0.32x	0.23x	0.23x	0.21x	0.2x	0.18x
EV / EBITDA	6.63x	6.31x	5.18x	3.9x	3.85x	3.46x	3.14x	2.68x
EV / EBIT	10.2x	12.2x	7.92x	6.08x	5.96x	5.41x	4.74x	3.86x
EV / FCF	-	90.7x	11.7x	12.4x	16.6x	22.9x	14.4x	12x
FCF Yield	-	1.1%	8.54%	8.08%	6.01%	4.37%	6.93%	8.35%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	11.58	-1.27	2.15	0.2	-3.39	0.9111	2.197	3.851
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	13,680	14,121	15,395	14,688	14,535	14,849	15,079	15,567
EBITDA ¹	917	675	938	880	881	882.4	958.3	1,071
EBIT ¹	596	348	614	564	570	564.7	634.1	745.1
Net income ¹	1,108	-120	205	18	-281	87.85	199.7	276.1
Net Debt ¹	2,175	1,631	1,425	1,460	1,439	1,491	1,445	1,312
Reference price ²	41.45	27.75	36.70	22.57	24.08	19.93	19.93	19.93
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADIENT PLC	21.87x	0.21x	3.46x	-.--%	1.56B
GENTEX CORPORATION	12.19x	1.86x	8.15x	1.98%	5.17B
CHANGZHOU XINGYU AUTOMOTIVE LIGHTING SYSTEMS CO., LTD.	13.41x	1.25x	8.33x	2.26%	3.83B
SHANGHAI DAIMAY AUTOMOTIVE INTERIOR CO., LTD	22.24x	-	-	3.72%	3.49B
PHINIA INC.	14.32x	0.96x	6.81x	1.5%	2.94B
NINGBO HUAXIANG ELECTRONIC CO., LTD.	12.07x	0.54x	4.98x	3.69%	2.57B
THULE GROUP AB	18.24x	2.54x	12.44x	4.27%	2.39B
NINGBO JIFENG AUTO PARTS CO., LTD.	19.2x	-	-	2.64%	2.34B
SHUANGLIN CO., LTD.	21.64x	-	-	0.92%	2.04B
Average	17.24x	1.23x	7.36x	2.33%	2.93B
Weighted average by Cap.	16.40x	1.35x	7.69x	2.43%