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 5,462 - -
Change - -22.39% 19.09% -14.23% -22.03% 7.21% - -
Enterprise Value (EV) 1 7,975 6,159 7,377 6,278 4,949 5,294 5,268 5,195
Change - -22.77% 19.77% -14.89% -21.17% 6.97% -0.5% -1.38%
P/E 23.2x 20.1x 17.8x 16.3x 13.4x 12.9x 11.5x 9.99x
PBR 4.25x 3.09x 3.27x 2.64x 2.02x 2.03x 1.82x 1.7x
PEG - -2.15x 0.5x -3.75x -11.79x 0.9x 1x 0.6x
Capitalization / Revenue 4.76x 3.33x 3.31x 2.82x 2.01x 2.03x 1.93x 1.84x
EV / Revenue 4.61x 3.21x 3.21x 2.71x 1.95x 1.96x 1.86x 1.75x
EV / EBITDA 15.7x 13.2x 12.5x 11.1x 8.3x 8.61x 8x 7.25x
EV / EBIT 19.5x 16.6x 14.9x 13.4x 10.1x 10.4x 9.72x 8.77x
EV / FCF 27.2x 32.1x 20.9x 17.8x 10.8x 13.1x 12.4x 12.2x
FCF Yield 3.68% 3.11% 4.79% 5.63% 9.25% 7.61% 8.05% 8.17%
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% 1.87% 1.9% 2%
EPS 2 1.5 1.36 1.84 1.76 1.74 1.985 2.226 2.568
Distribution rate 32% 35.3% 26.1% 27.3% 27.6% 24.2% 21.9% 20%
Net sales 1 1,731 1,919 2,299 2,313 2,534 2,695 2,827 2,970
EBITDA 1 508.9 466.6 589.1 563.3 596.4 614.6 658.7 716.5
EBIT 1 409.8 370 495.7 468.6 492.3 507.4 542.1 592.1
Net income 1 360.8 318.8 428.4 404.5 384.8 418.5 451.9 491
Net Debt 1 -267.7 -237.8 -240.8 -255.6 -145.6 -167.9 -194.5 -267.3
Reference price 2 34.85 27.27 32.66 28.73 23.27 25.65 25.65 25.65
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.92x1.96x8.61x1.87% 5.46B
14.33x1.34x8.98x2.11% 4.07B
22.59x - - 3.67% 3.53B
15.31x1.01x7.2x1.4% 3.14B
12.45x0.56x5.16x3.57% 2.64B
24.8x - - 0.81% 2.29B
17.79x2.49x12.18x4.38% 2.3B
17.97x - - 2.83% 2.18B
Average 17.27x 1.47x 8.43x 2.58% 3.2B
Weighted average by Cap. 16.65x 1.51x 8.40x 2.49%

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