Valuation Lear Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 06/01/2026			5-day change	1st Jan Change
2,120.00 ^MXN	+11.58%		-.--%	+11.58%

07-13	RBC Adjusts Price Target on Lear to $143 From $138, Maintains Sector Perform Rating	MT
06-18	Lear Corporation Presents at Wolfe Research Autos and Mobility Conference, Jun-18-2026 12:30 PM

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	7,194	-	-
Change	-	-32.79%	12.23%	-37.45%	15.51%	21.02%	-	-
Enterprise Value (EV) ¹	12,185	8,827	9,801	6,853	7,651	8,817	8,695	8,533
Change	-	-27.55%	11.03%	-30.08%	11.64%	15.25%	-1.39%	-1.86%
P/E	29.6x	22.7x	14.6x	10.6x	14.1x	10.8x	7.87x	7.06x
PBR	2.35x	1.57x	1.64x	1.14x	1.15x	1.36x	1.22x	1.09x
PEG	-	-2x	0.2x	-1.45x	-1.54x	0.2x	0.2x	0.6x
Capitalization / Revenue	0.57x	0.35x	0.35x	0.22x	0.26x	0.3x	0.29x	0.29x
EV / Revenue	0.63x	0.42x	0.42x	0.29x	0.33x	0.37x	0.36x	0.34x
EV / EBITDA	8.7x	6.1x	5.68x	3.99x	4.59x	5.01x	4.68x	4.38x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	7.66x	6.98x	6.43x
EV / FCF	143x	23x	15.4x	12.2x	14.5x	13.7x	14.1x	11.7x
FCF Yield	0.7%	4.34%	6.51%	8.19%	6.89%	7.3%	7.09%	8.55%
Dividend per Share ²	1.77	3.08	3.08	3.08	3.08	3.095	3.08	3.08
Rate of return	0.97%	2.48%	2.18%	3.25%	2.69%	2.15%	2.14%	2.14%
EPS ²	6.19	5.47	9.68	8.97	8.15	13.24	18.25	20.33
Distribution rate	28.6%	56.3%	31.8%	34.3%	37.8%	23.4%	16.9%	15.1%
Net sales ¹	19,263	20,892	23,467	23,306	23,259	23,737	24,466	25,035
EBITDA ¹	1,400	1,447	1,724	1,717	1,667	1,759	1,857	1,950
EBIT ¹	826	870.5	1,120	1,096	1,062	1,151	1,246	1,327
Net income ¹	373.9	327.7	572.5	506.6	436.8	677	904.7	966.8
Net Debt ¹	1,278	1,497	1,574	1,707	1,706	1,624	1,501	1,339
Reference price ²	182.95	124.02	141.21	94.70	114.60	143.60	143.60	143.60
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	22.35x	1.51x	11.65x	1.68%	47.05B
WEICHAI POWER CO., LTD.	17.35x	0.73x	5.39x	3.36%	35.61B
DENSO CORPORATION	12.29x	0.65x	5.48x	3.7%	32.51B
HYUNDAI MOBIS CO.,LTD	10.11x	0.63x	8.17x	1.46%	29.43B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.34x	2.62x	9.14x	4.17%	20.66B
MAGNA INTERNATIONAL INC.	10.85x	0.51x	4.97x	3.01%	17.89B
CONTINENTAL AG	11.72x	1.03x	5.87x	4.29%	15.96B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.9x	1.11x	11.58x	0.58%	15.92B
BORGWARNER INC.	12.84x	1.01x	6.71x	1.04%	13.21B
Average	15.53x	1.09x	7.66x	2.59%	25.36B
Weighted average by Cap.	16.02x	1.08x	7.90x	2.6%