XNYSADNT
Market cap1.43bUSD
Dec 20, Last price
16.85USD
1D
-2.38%
1Q
-25.67%
Jan 2017
-71.25%
IPO
-65.77%
Name
Adient PLC
Chart & Performance
Profile
Adient plc designs, develops, manufactures, and markets a range of seating systems and components for passenger cars, commercial vehicles, and light trucks. The company's seating solutions include frames, mechanisms, foams, head restraints, armrests, and trim covers. It serves automotive original equipment manufacturers in the Americas, including North America and South America; Europe, Middle East, and Africa; and Asia Pacific. The company was incorporated in 2016 and is based in Dublin, Ireland.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 14,688,000 -4.59% | 15,395,000 9.02% | 14,121,000 3.22% | |||||||
Cost of revenue | 14,288,000 | 15,311,000 | 14,224,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 400,000 | 84,000 | (103,000) | |||||||
NOPBT Margin | 2.72% | 0.55% | ||||||||
Operating Taxes | 32,000 | 90,000 | 94,000 | |||||||
Tax Rate | 8.00% | 107.14% | ||||||||
NOPAT | 368,000 | (6,000) | (197,000) | |||||||
Net income | 101,000 -50.73% | 205,000 -612.50% | (40,000) -103.61% | |||||||
Dividends | (72,000) | |||||||||
Dividend yield | 3.54% | |||||||||
Proceeds from repurchase of equity | (275,000) | (65,000) | ||||||||
BB yield | 13.52% | 1.86% | ||||||||
Debt | ||||||||||
Debt current | 1,000 | (526,000) | 14,000 | |||||||
Long-term debt | 2,396,000 | 2,727,000 | 2,750,000 | |||||||
Deferred revenue | (198,000) | |||||||||
Other long-term liabilities | 743,000 | 519,000 | 673,000 | |||||||
Net debt | 1,114,000 | 788,000 | 1,531,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 543,000 | 667,000 | 274,000 | |||||||
CAPEX | (266,000) | (252,000) | (227,000) | |||||||
Cash from investing activities | (253,000) | (229,000) | 484,000 | |||||||
Cash from financing activities | (502,000) | (271,000) | (1,273,000) | |||||||
FCF | 581,000 | (252,000) | 222,000 | |||||||
Balance | ||||||||||
Cash | 945,000 | 1,110,000 | 947,000 | |||||||
Long term investments | 338,000 | 303,000 | 286,000 | |||||||
Excess cash | 548,600 | 643,250 | 526,950 | |||||||
Stockholders' equity | (1,487,000) | (1,370,000) | (1,606,000) | |||||||
Invested Capital | 7,161,000 | 7,190,000 | 7,079,000 | |||||||
ROIC | 5.13% | |||||||||
ROCE | 7.05% | 1.44% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 90,100 | 95,400 | 94,800 | |||||||
Price | 22.57 -38.50% | 36.70 32.25% | 27.75 -33.05% | |||||||
Market cap | 2,033,557 -41.92% | 3,501,180 33.09% | 2,630,700 -33.68% | |||||||
EV | 3,238,557 | 4,664,180 | 4,508,700 | |||||||
EBITDA | 732,000 | 424,000 | 247,000 | |||||||
EV/EBITDA | 4.42 | 11.00 | 18.25 | |||||||
Interest | 191,000 | 195,000 | 215,000 | |||||||
Interest/NOPBT | 47.75% | 232.14% |