Valuation LCI Industries

Stocks

Market Closed - NYSE 16:00:02 2026-08-17 EDT			5-day change	1st Jan Change
104.12 ^USD	-1.87%		-4.30%	-14.19%

08-07	LCI Industries Keeps Quarterly Dividend at $1.15 a Share, Payable Sept. 4 to Shareholders of Record as of Aug. 21	MT
08-07	LCI Industries Declares Quarterly Cash Dividend, Payable on September 4, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,939	2,351	3,184	2,633	2,936	2,531	-	-
Change	-	-40.32%	35.41%	-17.31%	11.53%	-13.79%	-	-
Enterprise Value (EV)	3,939	2,351	3,184	2,633	3,659	2,531	2,531	2,531
Change	-	-40.32%	35.41%	-17.31%	38.98%	-30.81%	0%	0%
P/E	13.8x	5.97x	49.9x	18.5x	16x	12.2x	11.2x	-
PBR	3.63x	1.69x	2.36x	1.9x	2.22x	-	-	-
PEG	-	0.2x	-0.6x	0x	0.5x	1x	1.2x	-
Capitalization / Revenue	0.88x	0.45x	0.84x	0.7x	0.71x	0.63x	0.6x	-
EV / Revenue	0x	0x	0x	0x	0x	0.63x	0.6x	-
EV / EBITDA	0x	0x	0x	0x	0x	5.74x	5.37x	-
EV / EBIT	0x	0x	0x	0x	0x	8.01x	7.32x	-
EV / FCF	-0x	-	0x	0x	0x	7.82x	8.38x	-
FCF Yield	-5.33%	-	14.6%	12.5%	9.48%	12.8%	11.9%	-
Dividend per Share ²	3.45	4.05	4.2	4.3	4.6	4.647	4.713	4.6
Rate of return	2.21%	4.38%	3.34%	4.16%	3.79%	4.46%	4.53%	4.42%
EPS ²	11.32	15.48	2.52	5.6	7.57	8.515	9.309	-
Distribution rate	30.5%	26.2%	167%	76.8%	60.8%	54.6%	50.6%	-
Net sales ¹	4,473	5,207	3,785	3,741	4,122	4,035	4,235	-
EBITDA ¹	511.7	682.2	255.2	343.9	408.2	440.8	471.5	-
EBIT ¹	399.4	553	123.4	218.2	279.9	316.1	346	-
Net income ¹	287.7	395	64.2	142.9	188.2	209.3	228.9	-
Net Debt	-	-	-	-	722.6	-	-	-
Reference price ²	155.87	92.45	125.71	103.39	121.34	104.12	104.12	104.12
Nbr of stocks (in thousands)	25,273	25,430	25,325	25,462	24,198	24,312	-	-
Announcement Date	2/10/22	2/14/23	2/13/24	2/11/25	2/18/26	-	-	-

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.($)
LCI INDUSTRIES	12.46x	-	-	4.38%	2.58B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.09x	1.42x	10.95x	1.74%	46.78B
WEICHAI POWER CO., LTD.	18.04x	0.79x	5.84x	3.22%	38.11B
HYUNDAI MOBIS CO.,LTD	11.62x	0.72x	9.15x	1.28%	34.51B
DENSO CORPORATION	12.63x	0.59x	5.13x	3.76%	30.8B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.51x	2.62x	9.15x	4.12%	21.07B
MAGNA INTERNATIONAL INC.	11.01x	0.52x	5.13x	2.81%	18.66B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.23x	1.23x	13.03x	0.59%	18.54B
CONTINENTAL AG	13.25x	1.35x	6.84x	4.18%	16.07B
BOSCH LIMITED	47.48x	5.09x	35.95x	0.78%	14.52B
Average	19.33x	1.59x	11.24x	2.69%	24.16B
Weighted average by Cap.	18.58x	1.35x	9.92x	2.5%