Valuation Gentherm Incorporated

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 13/06/2026 am IST			5-day change	1st Jan Change
36.36 ^USD	+0.78%		+0.30%	-0.03%

24/04	Gentherm Incorporated, Q1 2026 Earnings Call, Apr 23, 2026
24/04	Tranche Update on Gentherm Incorporated's Equity Buyback Plan announced on June 5, 2024.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,888	2,168	1,717	1,237	1,110	1,115	-	-
Change	-	-24.94%	-20.77%	-27.97%	-10.24%	0.44%	-	-
Enterprise Value (EV) ¹	2,736	2,249	1,790	1,323	1,138	1,055	976	1,115
Change	-	-17.8%	-20.38%	-26.11%	-13.95%	-7.37%	-7.46%	14.25%
P/E Ratio	31.1x	89.4x	42.9x	19.4x	61.6x	22x	13.3x	11.1x
PBR	4.38x	-	-	-	-	-	-	-
PEG	-	-1.2x	0.6x	0.3x	-0.9x	0x	0.2x	0.6x
Capitalization / Revenue	2.76x	1.8x	1.17x	0.85x	0.74x	0.71x	0.67x	0.63x
EV / Revenue	2.62x	1.87x	1.22x	0.91x	0.76x	0.68x	0.59x	0.63x
EV / EBITDA	17.4x	17.3x	10.6x	7.23x	6.51x	5.75x	4.83x	5.18x
EV / EBIT	23.8x	26.2x	14.2x	10.9x	9.34x	9.82x	7.08x	8.63x
EV / FCF	26.2x	-90.8x	21.9x	36.4x	18.6x	11.4x	9.86x	-
FCF Yield	3.82%	-1.1%	4.56%	2.75%	5.37%	8.77%	10.1%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.79	0.73	1.22	2.06	0.59	1.65	2.74	3.28
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,046	1,205	1,469	1,456	1,499	1,561	1,662	1,763
EBITDA ¹	157	129.8	168.8	182.9	174.8	183.4	202.1	215.3
EBIT ¹	115	85.73	126.3	121	121.9	107.4	137.9	129.2
Net income ¹	93.43	24.44	40.34	64.95	18.28	50.93	83.05	91.3
Net Debt ¹	-151.9	81.2	73.16	86.07	28.24	-60.47	-139.1	-
Reference price ²	86.90	65.29	52.36	39.92	36.37	36.36	36.36	36.36
Nbr of stocks (in thousands)	33,229	33,198	32,796	30,980	30,525	30,667	-	-
Announcement Date	17/02/22	22/02/23	21/02/24	19/02/25	19/02/26	-	-	-

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.($)
GENTHERM INCORPORATED	22.04x	0.68x	5.75x	-	111.51Cr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	27.32x	1.78x	14.68x	1.15%	5.34TCr
WEICHAI POWER CO., LTD.	18.56x	0.76x	5.61x	3.14%	3.66TCr
HYUNDAI MOBIS CO.,LTD	12.74x	0.79x	10.46x	1.15%	3.57TCr
DENSO CORPORATION	12.1x	0.64x	5.12x	3.49%	3.12TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.15x	2.42x	8.5x	4.46%	1.97TCr
MAGNA INTERNATIONAL INC.	10.98x	0.51x	5.03x	2.97%	1.82TCr
CONTINENTAL AG	12.05x	1.05x	6.1x	4.28%	1.67TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	37.29x	1.3x	14.33x	0.59%	1.59TCr
NINGBO TUOPU GROUP CO.,LTD.	32.89x	3.04x	18.16x	0.93%	1.56TCr
Average	19.91x	1.30x	9.37x	2.46%	2.44TCr
Weighted average by Cap.	19.50x	1.29x	9.83x	2.32%