Projected Income Statement: Gentex Corporation

Forecast Balance Sheet: Gentex Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -268 -238 -241 -256 -146 -270 -307 -365
Change - 11.19% -1.26% -6.22% 42.97% -85.38% -13.7% -18.89%
Announcement Date 1/28/22 1/27/23 1/26/24 1/31/25 1/30/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Gentex Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 68.84 146.4 183.7 144.7 129.1 121.7 153 174.3
Change - 112.73% 25.44% -21.24% -10.77% -5.7% 25.65% 13.93%
Free Cash Flow (FCF) 1 293.3 191.8 353.6 353.5 458 492.9 430.2 442.2
Change - -34.62% 84.37% -0.01% 29.56% 7.62% -12.73% 2.79%
Announcement Date 1/28/22 1/27/23 1/26/24 1/31/25 1/30/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Gentex Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 29.4% 24.31% 25.62% 24.35% 23.53% 23.59% 23.24% 23.85%
EBIT Margin (%) 23.67% 19.28% 21.56% 20.26% 19.43% 19.69% 19.28% 19.66%
EBT Margin (%) 24.05% 19.27% 21.96% 20.41% 18.19% 19.54% 19.81% 20.22%
Net margin (%) 20.84% 16.61% 18.63% 17.49% 15.19% 16.09% 16.1% 16.44%
FCF margin (%) 16.94% 9.99% 15.38% 15.28% 18.07% 18.39% 15.27% 14.98%
FCF / Net Income (%) 81.3% 60.16% 82.53% 87.41% 119.02% 114.28% 94.82% 91.1%

Profitability

        
ROA 16.67% 14.3% 17.35% 15.06% 13.53% 14.45% 14.46% 14.95%
ROE 18.49% 15.92% 19.57% 16.91% 15.53% 17.18% 16.97% 17.54%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 3.98% 7.63% 7.99% 6.25% 5.09% 4.54% 5.43% 5.9%
CAPEX / EBITDA (%) 13.53% 31.38% 31.18% 25.68% 21.65% 19.26% 23.36% 24.74%
CAPEX / FCF (%) 23.47% 76.36% 51.95% 40.92% 28.18% 24.69% 35.55% 39.41%

Items per share

        
Cash flow per share 1 1.531 1.463 2.342 2.204 2.695 2.94 3.08 3.34
Change - -4.44% 60.11% -5.88% 22.27% 9.09% 4.76% 8.44%
Dividend per Share 1 0.48 0.48 0.48 0.48 0.48 0.48 0.488 0.5125
Change - 0% 0% 0% 0% 0% 1.67% 5.02%
Book Value Per Share 1 8.196 8.822 9.991 10.86 11.55 12.79 14.08 15.15
Change - 7.63% 13.26% 8.72% 6.31% 10.73% 10.13% 7.62%
EPS 1 1.5 1.36 1.84 1.76 1.74 2.047 2.243 2.549
Change - -9.33% 35.29% -4.35% -1.14% 17.65% 9.56% 13.66%
Nbr of stocks (in thousands) 236,520 234,582 233,253 227,432 218,943 212,952 212,952 212,952
Announcement Date 1/28/22 1/27/23 1/26/24 1/31/25 1/30/26 - - -
1USD
Estimates
2026 *2027 *
P/E 11.7x 10.7x
PBR 1.88x 1.71x
EV / Sales 1.81x 1.71x
Yield 2% 2.03%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
24.05USD
Average target price
28.89USD
Spread / Average Target
+20.12%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. GNTX Stock
  4. GTX Stock
  5. Financials Gentex Corporation