Valuation Lear Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 2026-01-06			5-day change	1st Jan Change
2,120.00 ^MXN	+11.58%		-.--%	+11.58%

07-13	RBC Adjusts Price Target on Lear to $143 From $138, Maintains Sector Perform Rating	MT
06-18	Lear Corporation Presents at Wolfe Research Autos and Mobility Conference, Jun-18-2026 12:30 PM

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	6,778	-	-
Change	-	-32.79%	12.23%	-37.45%	15.51%	14.02%	-	-
Enterprise Value (EV) ¹	12,185	8,827	9,801	6,853	7,651	8,392	8,303	8,101
Change	-	-27.55%	11.03%	-30.08%	11.64%	9.69%	-1.06%	-2.43%
P/E	29.6x	22.7x	14.6x	10.6x	14.1x	10.3x	7.43x	6.65x
PBR	2.35x	1.57x	1.64x	1.14x	1.15x	1.28x	1.15x	1.03x
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	0.35x	0.34x	0.32x
EV / EBITDA	8.7x	6.1x	5.68x	3.99x	4.59x	4.78x	4.47x	4.17x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	7.31x	6.67x	6.1x
EV / FCF	143x	23x	15.4x	12.2x	14.5x	13x	13.5x	11.1x
FCF Yield	0.7%	4.34%	6.51%	8.19%	6.89%	7.67%	7.42%	9.01%
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%	2.29%	2.28%	2.28%
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	135.30	135.30	135.30
Nbr of stocks (in thousands)	59,617	59,106	58,260	54,341	51,870	50,095	-	-
Announcement Date	2/8/22	2/2/23	2/6/24	2/6/25	2/4/26	-	-	-

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.	22.5x	1.52x	11.73x	1.67%	47.78B
WEICHAI POWER CO., LTD.	17.36x	0.71x	5.21x	3.36%	34.64B
DENSO CORPORATION	11.97x	0.64x	5.33x	3.8%	31.93B
HYUNDAI MOBIS CO.,LTD	10.32x	0.63x	8.2x	1.42%	29.11B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.88x	2.33x	8.18x	4.53%	18.93B
MAGNA INTERNATIONAL INC.	10.57x	0.5x	4.87x	3.09%	17.45B
CONTINENTAL AG	12.19x	1.06x	6.05x	4.12%	16.61B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.59x	1.1x	11.58x	0.58%	15.84B
NINGBO TUOPU GROUP CO.,LTD.	29.17x	2.7x	16.06x	1.05%	13.83B
Average	17.17x	1.24x	8.58x	2.63%	25.13B
Weighted average by Cap.	16.94x	1.15x	8.38x	2.61%