Valuation LCI Industries

Stocks

Market Closed - NYSE 00:00:03 03/10/2026 +04			5-day change	1st Jan Change
82.81 ^USD	+0.85%		-2.01%	-31.75%

09-15	LCI Industries' Lippert Unit Chooses ketteQ for Supply Chain Planning Platform	MT
08-07	LCI Industries Keeps Quarterly Dividend at $1.15 a Share, Payable Sept. 4 to Shareholders of Record as of Aug. 21	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,939	2,351	3,184	2,633	2,936	2,013	-	-
Change	-	-40.32%	35.41%	-17.31%	11.53%	-31.43%	-	-
Enterprise Value (EV)	3,939	2,351	3,184	2,633	3,659	2,013	2,013	2,013
Change	-	-40.32%	35.41%	-17.31%	38.98%	-44.97%	0%	0%
P/E	13.8x	5.97x	49.9x	18.5x	16x	9.73x	8.9x	-
PBR	3.63x	1.69x	2.36x	1.9x	2.22x	-	-	-
PEG	-	0.2x	-0.6x	0x	0.5x	0.8x	0.95x	-
Capitalization / Revenue	0.88x	0.45x	0.84x	0.7x	0.71x	0.5x	0.48x	-
EV / Revenue	0x	0x	0x	0x	0x	0.5x	0.48x	-
EV / EBITDA	0x	0x	0x	0x	0x	4.6x	4.29x	-
EV / EBIT	0x	0x	0x	0x	0x	6.4x	5.85x	-
EV / FCF	-0x	-	0x	0x	0x	6.22x	6.66x	-
FCF Yield	-5.33%	-	14.6%	12.5%	9.48%	16.1%	15%	-
Dividend per Share ²	3.45	4.05	4.2	4.3	4.6	4.647	4.713	4.6
Rate of return	2.21%	4.38%	3.34%	4.16%	3.79%	5.61%	5.69%	5.55%
EPS ²	11.32	15.48	2.52	5.6	7.57	8.515	9.309	-
Distribution rate	30.5%	26.2%	167%	76.8%	60.8%	54.6%	50.6%	-
Net sales ¹	4,473	5,207	3,785	3,741	4,122	4,019	4,216	-
EBITDA ¹	511.7	682.2	255.2	343.9	408.2	438	469.1	-
EBIT ¹	399.4	553	123.4	218.2	279.9	314.8	343.9	-
Net income ¹	287.7	395	64.2	142.9	188.2	209.3	228.9	-
Net Debt	-	-	-	-	722.6	-	-	-
Reference price ²	155.87	92.45	125.71	103.39	121.34	82.81	82.81	82.81
Nbr of stocks (in thousands)	25,273	25,430	25,325	25,462	24,198	24,312	-	-
Announcement Date	10/02/22	14/02/23	13/02/24	11/02/25	18/02/26	-	-	-

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.($)
LCI INDUSTRIES	9.73x	-	-	5.61%	2.01B
CUMMINS INC.	18.47x	2.02x	11.1x	1.58%	72.73B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.2x	1.45x	11.14x	1.75%	48.5B
WEICHAI POWER CO., LTD.	14.63x	0.65x	4.72x	3.95%	32.28B
DENSO CORPORATION	11.55x	0.55x	4.79x	4.06%	28.74B
HYUNDAI MOBIS CO.,LTD	8.26x	0.49x	6.27x	1.83%	25.18B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.93x	4.24%	20.19B
GENUINE PARTS COMPANY	19.86x	0.87x	10.48x	3.33%	17.54B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.23x	1.16x	12.24x	0.63%	17.25B
MAGNA INTERNATIONAL INC.	10.36x	0.49x	4.76x	3.07%	17.14B
Average	15.77x	1.14x	8.27x	3%	28.16B
Weighted average by Cap.	16.78x	1.30x	8.77x	2.52%