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%

08-03	Deutsche Bank Adjusts Lear Price Target to $131 From $133, Maintains Hold Rating	MT
07-31	Tranche Update on Lear Corporation's Equity Buyback Plan announced on April 1, 2013.	CI

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	5,874	-	-
Change	-	-32.79%	12.23%	-37.45%	15.51%	-1.19%	-	-
Enterprise Value (EV) ¹	12,185	8,827	9,801	6,853	7,651	7,515	7,361	7,187
Change	-	-27.55%	11.03%	-30.08%	11.64%	-1.78%	-2.05%	-2.37%
P/E	29.6x	22.7x	14.6x	10.6x	14.1x	9.12x	6.65x	6.01x
PBR	2.35x	1.57x	1.64x	1.14x	1.15x	1.13x	1.02x	0.91x
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	0.25x	0.24x	0.24x
EV / Revenue	0.63x	0.42x	0.42x	0.29x	0.33x	0.32x	0.3x	0.29x
EV / EBITDA	8.7x	6.1x	5.68x	3.99x	4.59x	4.29x	4.02x	3.72x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	6.56x	6.08x	5.53x
EV / FCF	143x	23x	15.4x	12.2x	14.5x	11.5x	12.3x	10.4x
FCF Yield	0.7%	4.34%	6.51%	8.19%	6.89%	8.72%	8.15%	9.6%
Dividend per Share ²	1.77	3.08	3.08	3.08	3.08	3.181	3.079	3.079
Rate of return	0.97%	2.48%	2.18%	3.25%	2.69%	2.67%	2.59%	2.59%
EPS ²	6.19	5.47	9.68	8.97	8.15	13.06	17.91	19.81
Distribution rate	28.6%	56.3%	31.8%	34.3%	37.8%	24.4%	17.2%	15.5%
Net sales ¹	19,263	20,892	23,467	23,306	23,259	23,806	24,186	24,894
EBITDA ¹	1,400	1,447	1,724	1,717	1,667	1,750	1,830	1,934
EBIT ¹	826	870.5	1,120	1,096	1,062	1,145	1,210	1,300
Net income ¹	373.9	327.7	572.5	506.6	436.8	668.2	892.3	954.7
Net Debt ¹	1,278	1,497	1,574	1,707	1,706	1,641	1,487	1,313
Reference price ²	182.95	124.02	141.21	94.70	114.60	119.08	119.08	119.08
Nbr of stocks (in thousands)	59,617	59,106	58,260	54,341	51,870	49,325	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.37x	1.31x	10x	1.91%	42.51B
WEICHAI POWER CO., LTD.	17.76x	0.78x	5.77x	3.28%	37.65B
HYUNDAI MOBIS CO.,LTD	10.79x	0.66x	8.46x	1.38%	31.85B
DENSO CORPORATION	12.43x	0.58x	5.03x	3.82%	30.46B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.45x	2.66x	9.3x	4.14%	21.05B
MAGNA INTERNATIONAL INC.	10.61x	0.5x	4.89x	2.91%	17.99B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.5x	1.14x	12.1x	0.58%	17.03B
CONTINENTAL AG	12.58x	1.24x	6.2x	4.17%	15.69B
BORGWARNER INC.	14.61x	1.03x	6.89x	1.01%	13.4B
Average	15.68x	1.10x	7.63x	2.58%	25.29B
Weighted average by Cap.	15.76x	1.06x	7.66x	2.61%