|
Real-time Estimate
Cboe BZX
05:49:39 22/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 17.44 USD | -1.33% |
|
-6.34% | -8.35% |
| 18/09 | Adient plc Appoints Peter Carlin as CFO, Effective November 16, 2026 | CI |
| 18/09 | Adient plc Announces Management Changes | CI |
Company Valuation: Adient plc
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,905 | 2,631 | 3,437 | 1,968 | 1,956 | 1,363 | - | - |
| Change | - | -32.63% | 30.64% | -42.75% | -0.58% | -30.33% | - | - |
| Enterprise Value (EV) 1 | 6,080 | 4,262 | 4,862 | 3,428 | 3,395 | 2,849 | 2,806 | 2,679 |
| Change | - | -29.9% | 14.08% | -29.5% | -0.95% | -16.08% | -1.51% | -4.54% |
| P/E | 3.58x | -21.9x | 17.1x | 113x | -7.1x | 36x | 8.95x | 5.18x |
| PBR | 1.65x | 1.27x | 1.54x | 0.9x | 1.14x | 0.79x | 0.7x | 0.62x |
| PEG | - | 0x | -0x | -1.2x | 0x | -0x | 0x | 0.1x |
| Capitalization / Revenue | 0.29x | 0.19x | 0.22x | 0.13x | 0.13x | 0.09x | 0.09x | 0.09x |
| EV / Revenue | 0.44x | 0.3x | 0.32x | 0.23x | 0.23x | 0.19x | 0.19x | 0.17x |
| EV / EBITDA | 6.63x | 6.31x | 5.18x | 3.9x | 3.85x | 3.21x | 2.97x | 2.61x |
| EV / EBIT | 10.2x | 12.2x | 7.92x | 6.08x | 5.96x | 5.03x | 4.5x | 3.77x |
| EV / FCF | - | 90.7x | 11.7x | 12.4x | 16.6x | 22.2x | 13.3x | 9.97x |
| FCF Yield | - | 1.1% | 8.54% | 8.08% | 6.01% | 4.5% | 7.53% | 10% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 11.58 | -1.27 | 2.15 | 0.2 | -3.39 | 0.4914 | 1.975 | 3.415 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 13,680 | 14,121 | 15,395 | 14,688 | 14,535 | 15,030 | 15,103 | 15,487 |
| EBITDA 1 | 917 | 675 | 938 | 880 | 881 | 886.6 | 944 | 1,026 |
| EBIT 1 | 596 | 348 | 614 | 564 | 570 | 566.6 | 623.7 | 710.9 |
| Net income 1 | 1,108 | -120 | 205 | 18 | -281 | 93.79 | 162.6 | 247.2 |
| Net Debt 1 | 2,175 | 1,631 | 1,425 | 1,460 | 1,439 | 1,486 | 1,443 | 1,316 |
| Reference price 2 | 41.45 | 27.75 | 36.70 | 22.57 | 24.08 | 17.68 | 17.68 | 17.68 |
| Nbr of stocks (in thousands) | 94,218 | 94,814 | 93,657 | 87,190 | 81,246 | 77,097 | - | - |
| Announcement Date | 10/11/21 | 4/11/22 | 8/11/23 | 8/11/24 | 5/11/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.98x | 0.19x | 3.21x | -.--% | 1.36B | |
| 10.7x | 1.67x | 7.08x | 2.16% | 4.69B | |
| 20.36x | - | - | 4.24% | 3.1B | |
| 13.54x | 1.08x | 7.91x | 2.46% | 3.08B | |
| 19.05x | - | - | 1.27% | 2.38B | |
| 12.3x | 0.8x | 5.77x | 1.92% | 2.25B | |
| 11x | 0.47x | 4.28x | 4.07% | 2.19B | |
| 17.15x | 2.38x | 11.61x | 4.59% | 2.16B | |
| Average | 17.51x | 1.10x | 6.64x | 2.59% | 2.65B | |
| Weighted average by Cap. | 15.94x | 1.23x | 6.95x | 2.69% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ADNT Stock
- Valuation Adient plc
Select your edition
All financial news and data tailored to specific country editions
