Projected Income Statement: Gentex Corporation

Forecast Balance Sheet: Gentex Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -268 -238 -241 -256 -146 -294 -352 -415
Change - 11.19% -1.26% -6.22% 42.97% -101.86% -19.73% -17.9%
Announcement Date 28/01/22 27/01/23 26/01/24 31/01/25 30/01/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Gentex Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 68.84 146.4 183.7 144.7 129.1 120.6 152.8 167.8
Change - 112.73% 25.44% -21.24% -10.77% -6.59% 26.68% 9.87%
Free Cash Flow (FCF) 1 293.3 191.8 353.6 353.5 458 491 432.2 449.6
Change - -34.62% 84.37% -0.01% 29.56% 7.19% -11.97% 4.03%
Announcement Date 28/01/22 27/01/23 26/01/24 31/01/25 30/01/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Gentex Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 29.4% 24.31% 25.62% 24.35% 23.53% 23.66% 23.34% 23.78%
EBIT Margin (%) 23.67% 19.28% 21.56% 20.26% 19.43% 19.75% 19.41% 19.72%
EBT Margin (%) 24.05% 19.27% 21.96% 20.41% 18.19% 19.63% 19.59% 19.8%
Net margin (%) 20.84% 16.61% 18.63% 17.49% 15.19% 16.34% 16.3% 16.62%
FCF margin (%) 16.94% 9.99% 15.38% 15.28% 18.07% 18.38% 15.4% 15.24%
FCF / Net Income (%) 81.3% 60.16% 82.53% 87.41% 119.02% 112.5% 94.47% 91.72%

Profitability

        
ROA 16.67% 14.3% 17.35% 15.06% 13.53% 14.61% 14.32% 14.85%
ROE 18.49% 15.92% 19.57% 16.91% 15.53% 17.33% 16.89% 17.39%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 3.98% 7.63% 7.99% 6.25% 5.09% 4.51% 5.44% 5.69%
CAPEX / EBITDA (%) 13.53% 31.38% 31.18% 25.68% 21.65% 19.08% 23.31% 23.93%
CAPEX / FCF (%) 23.47% 76.36% 51.95% 40.92% 28.18% 24.56% 35.34% 37.33%

Items per share

        
Cash flow per share 1 1.531 1.463 2.342 2.204 2.695 2.94 3.08 3.34
Change - -4.44% 60.11% -5.88% 22.27% 9.09% 4.76% 8.44%
Dividend per Share 1 0.48 0.48 0.48 0.48 0.48 0.48 0.488 0.506
Change - 0% 0% 0% 0% 0% 1.67% 3.69%
Book Value Per Share 1 8.196 8.822 9.991 10.86 11.55 12.67 14.09 15.01
Change - 7.63% 13.26% 8.72% 6.31% 9.76% 11.17% 6.55%
EPS 1 1.5 1.36 1.84 1.76 1.74 2.08 2.265 2.562
Change - -9.33% 35.29% -4.35% -1.14% 19.53% 8.91% 13.12%
Nbr of stocks (in thousands) 236,520 234,582 233,253 227,432 218,943 210,683 210,683 210,683
Announcement Date 28/01/22 27/01/23 26/01/24 31/01/25 30/01/26 - - -
1USD
Estimates
2026 *2027 *
P/E 11.4x 10.4x
PBR 1.87x 1.68x
EV / Sales 1.75x 1.65x
Yield 2.03% 2.06%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
23.64USD
Average target price
27.78USD
Spread / Average Target
+17.50%

Quarterly revenue - Rate of surprise

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