Valuation Lear Corporation London S.E.

Stocks

Market Closed - London S.E. Other stock markets 09:22:37 17/02/2026 pm IST			5-day change	1st Jan Change
136.63 ^USD	+70.83%		+5.25%	+17.12%

18/06	Lear Corporation Presents at Wolfe Research Autos and Mobility Conference, Jun-18-2026 12:30 PM
10/06	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	6,820	-	-
Change	-	-32.79%	12.23%	-37.45%	15.51%	14.73%	-	-
Enterprise Value (EV) ¹	12,185	8,827	9,801	6,853	7,651	8,434	8,345	8,143
Change	-	-27.55%	11.03%	-30.08%	11.64%	10.24%	-1.05%	-2.42%
P/E	29.6x	22.7x	14.6x	10.6x	14.1x	10.3x	7.48x	6.7x
PBR	2.35x	1.57x	1.64x	1.14x	1.15x	1.29x	1.16x	1.04x
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	0.29x	0.28x	0.27x
EV / Revenue	0.63x	0.42x	0.42x	0.29x	0.33x	0.36x	0.34x	0.33x
EV / EBITDA	8.7x	6.1x	5.68x	3.99x	4.59x	4.81x	4.5x	4.19x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	7.34x	6.7x	6.13x
EV / FCF	143x	23x	15.4x	12.2x	14.5x	13.1x	13.5x	11.2x
FCF Yield	0.7%	4.34%	6.51%	8.19%	6.89%	7.63%	7.39%	8.96%
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%	2.27%	2.26%	2.26%
EPS ²	6.19	5.47	9.68	8.97	8.15	13.18	18.21	20.33
Distribution rate	28.6%	56.3%	31.8%	34.3%	37.8%	23.5%	16.9%	15.1%
Net sales ¹	19,263	20,892	23,467	23,306	23,259	23,730	24,462	24,990
EBITDA ¹	1,400	1,447	1,724	1,717	1,667	1,754	1,856	1,945
EBIT ¹	826	870.5	1,120	1,096	1,062	1,149	1,245	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	1,614	1,525	1,323
Reference price ²	182.95	124.02	141.21	94.70	114.60	136.14	136.14	136.14
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.	23.37x	1.57x	12.17x	1.61%	4.99TCr
WEICHAI POWER CO., LTD.	17.79x	0.74x	5.44x	3.28%	3.58TCr
DENSO CORPORATION	12.02x	0.64x	5.35x	3.79%	3.22TCr
HYUNDAI MOBIS CO.,LTD	10.33x	0.63x	8.21x	1.43%	2.9TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.79x	2.32x	8.16x	4.57%	1.9TCr
MAGNA INTERNATIONAL INC.	10.62x	0.5x	4.89x	3.08%	1.75TCr
CONTINENTAL AG	12.19x	1.06x	6.05x	4.12%	1.67TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.48x	1.1x	11.53x	0.59%	1.58TCr
NINGBO TUOPU GROUP CO.,LTD.	31.01x	2.87x	17.09x	0.99%	1.47TCr
Average	17.51x	1.27x	8.76x	2.6%	2.56TCr
Weighted average by Cap.	17.40x	1.19x	8.62x	2.58%