Valuation Lear Corporation Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

06-18	Lear Corporation Presents at Wolfe Research Autos and Mobility Conference, Jun-18-2026 12:30 PM
06-10	Lear Corporation Presents at 16th Annual Wells Fargo Industrials & Materials Conference, Jun-10-2026 09:30 AM

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,907	7,330	8,227	5,146	5,944	6,855	-	-
Change	-	-32.79%	12.23%	-37.45%	15.51%	15.32%	-	-
Enterprise Value (EV) ¹	12,185	8,827	9,801	6,853	7,651	8,492	8,439	8,122
Change	-	-27.55%	11.03%	-30.08%	11.64%	10.99%	-0.62%	-3.75%
P/E	29.6x	22.7x	14.6x	10.6x	14.1x	10.3x	7.61x	6.73x
PBR	2.35x	1.57x	1.64x	1.14x	1.15x	1.29x	1.16x	1.04x
PEG	-	-2x	0.2x	-1.45x	-1.54x	0.2x	0.2x	0.5x
Capitalization / Revenue	0.57x	0.35x	0.35x	0.22x	0.26x	0.29x	0.28x	0.27x
EV / Revenue	0.63x	0.42x	0.42x	0.29x	0.33x	0.36x	0.35x	0.33x
EV / EBITDA	8.7x	6.1x	5.68x	3.99x	4.59x	4.85x	4.57x	4.18x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	7.42x	6.81x	6.13x
EV / FCF	143x	23x	15.4x	12.2x	14.5x	14.3x	13.8x	11.1x
FCF Yield	0.7%	4.34%	6.51%	8.19%	6.89%	6.99%	7.25%	8.99%
Dividend per Share ²	1.77	3.08	3.08	3.08	3.08	3.134	3.106	3.117
Rate of return	0.97%	2.48%	2.18%	3.25%	2.69%	2.29%	2.27%	2.28%
EPS ²	6.19	5.47	9.68	8.97	8.15	13.28	17.97	20.33
Distribution rate	28.6%	56.3%	31.8%	34.3%	37.8%	23.6%	17.3%	15.3%
Net sales ¹	19,263	20,892	23,467	23,306	23,259	23,716	24,457	24,980
EBITDA ¹	1,400	1,447	1,724	1,717	1,667	1,752	1,848	1,941
EBIT ¹	826	870.5	1,120	1,096	1,062	1,145	1,239	1,325
Net income ¹	373.9	327.7	572.5	506.6	436.8	687.1	894.2	968.8
Net Debt ¹	1,278	1,497	1,574	1,707	1,706	1,637	1,584	1,267
Reference price ²	182.95	124.02	141.21	94.70	114.60	136.84	136.84	136.84
Nbr of stocks (in thousands)	59,617	59,106	58,260	54,341	51,870	50,095	-	-
Announcement Date	08/02/22	02/02/23	06/02/24	06/02/25	04/02/26	-	-	-

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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	29.72x	1.93x	15.93x	1.05%	57.58B
WEICHAI POWER CO., LTD.	18.81x	0.76x	5.62x	3.1%	36.52B
DENSO CORPORATION	11.57x	0.62x	5.19x	3.86%	31.22B
HYUNDAI MOBIS CO.,LTD	10.28x	0.63x	8.29x	1.43%	28.29B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.66x	2.27x	7.99x	4.63%	18.71B
MAGNA INTERNATIONAL INC.	10.6x	0.5x	4.88x	3.07%	17.55B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	39.45x	1.37x	15.1x	0.55%	16.97B
CONTINENTAL AG	12.08x	1.05x	6.07x	4.27%	16.54B
BORGWARNER INC.	13.57x	1.06x	7.04x	0.98%	13.97B
Average	17.64x	1.13x	8.46x	2.55%	26.37B
Weighted average by Cap.	19.10x	1.19x	9.31x	2.4%