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	6,580	-	-
Change	-	-32.79%	12.23%	-37.45%	15.51%	10.69%	-	-
Enterprise Value (EV) ¹	12,185	8,827	9,801	6,853	7,651	8,217	8,164	7,847
Change	-	-27.55%	11.03%	-30.08%	11.64%	7.4%	-0.64%	-3.88%
P/E	29.6x	22.7x	14.6x	10.6x	14.1x	9.89x	7.31x	6.46x
PBR	2.35x	1.57x	1.64x	1.14x	1.15x	1.24x	1.11x	1x
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	0.28x	0.27x	0.26x
EV / Revenue	0.63x	0.42x	0.42x	0.29x	0.33x	0.35x	0.33x	0.31x
EV / EBITDA	8.7x	6.1x	5.68x	3.99x	4.59x	4.69x	4.41x	4.03x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	7.17x	6.58x	5.91x
EV / FCF	143x	23x	15.4x	12.2x	14.5x	13.8x	13.3x	10.8x
FCF Yield	0.7%	4.34%	6.51%	8.19%	6.89%	7.23%	7.5%	9.3%
Dividend per Share ²	1.77	3.08	3.08	3.08	3.08	3.097	3.08	3.08
Rate of return	0.97%	2.48%	2.18%	3.25%	2.69%	2.36%	2.34%	2.34%
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%	23.3%	17.1%	15.1%
Net sales ¹	19,263	20,892	23,467	23,306	23,259	23,714	24,479	25,017
EBITDA ¹	1,400	1,447	1,724	1,717	1,667	1,753	1,852	1,946
EBIT ¹	826	870.5	1,120	1,096	1,062	1,146	1,241	1,328
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	131.35	131.35	131.35
Nbr of stocks (in thousands)	59,617	59,106	58,260	54,341	51,870	50,095	-	-
Announcement Date	2/8/22 A	2/2/23 A	2/6/24 A	2/6/25 A	2/4/26 A	-	-	-

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.	22.11x	1.49x	11.53x	1.7%	47.08B
WEICHAI POWER CO., LTD.	19.46x	0.81x	6.01x	3%	38.65B
DENSO CORPORATION	12.34x	0.66x	5.5x	3.69%	33.01B
HYUNDAI MOBIS CO.,LTD	10.46x	0.64x	8.35x	1.4%	29.14B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.36x	2.45x	8.64x	4.38%	19.71B
MAGNA INTERNATIONAL INC.	10.59x	0.5x	4.88x	3.07%	17.53B
CONTINENTAL AG	12.19x	1.06x	6.14x	4.12%	16.66B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	37.19x	1.3x	14.29x	0.59%	15.9B
NINGBO TUOPU GROUP CO.,LTD.	32.72x	3.03x	18.04x	0.93%	15.48B
Average	18.93x	1.33x	9.26x	2.54%	25.91B
Weighted average by Cap.	18.25x	1.22x	8.86x	2.54%