Previous Close | $18.41 |
Intrinsic Value | $6.55 |
Upside potential | -64% |
Data is not available at this time.
Adient plc is a global leader in automotive seating, serving major OEMs across North America, Europe, and Asia. The company designs, manufactures, and supplies seating systems, components, and foam products, leveraging its vertically integrated supply chain to optimize cost and quality. Adient’s revenue model is driven by long-term contracts with automakers, providing stability but exposing it to cyclical industry demand. As a Tier 1 supplier, it competes with firms like Lear and Magna, differentiating through innovation in lightweight materials and ergonomic designs. The company holds a strong market position, supported by its scale and technical expertise, though it faces margin pressures from raw material volatility and OEM pricing demands. Its focus on electrification and autonomous vehicle trends positions it for future growth in evolving mobility ecosystems.
Adient reported $14.7 billion in revenue for FY2024, with net income of $18 million, reflecting thin margins amid industry headwinds. Operating cash flow of $543 million underscores decent liquidity generation, though capital expenditures of $266 million indicate ongoing reinvestment needs. Diluted EPS of $0.20 suggests modest earnings power, with efficiency metrics likely impacted by inflationary cost pressures and supply chain disruptions.
The company’s earnings remain constrained by cyclical demand and input cost volatility, as seen in its narrow net income margin. Operating cash flow covers capital expenditures, but limited free cash flow after investments may restrict flexibility. Adient’s capital efficiency is tempered by high fixed costs inherent in automotive manufacturing, though scale benefits partially offset these challenges.
Adient maintains $945 million in cash against $2.4 billion of total debt, indicating moderate leverage. The liquidity position appears adequate, but debt servicing could pressure cash flows if profitability weakens further. Absence of dividends suggests prioritization of balance sheet stability over shareholder returns, aligning with its capital-intensive operations.
Growth is tied to auto production volumes, with near-term uncertainty from macroeconomic conditions. Adient’s lack of dividends reflects its focus on debt management and operational reinvestment. Long-term opportunities lie in EV seating innovations, but top-line expansion hinges on OEM partnerships and regional recovery trends.
The market likely prices Adient as a cyclical turnaround play, with valuation metrics reflecting low earnings visibility. Investors may await margin improvement from cost initiatives or auto sector recovery, though sentiment remains cautious given leverage and industry risks.
Adient’s scale and OEM relationships provide a competitive moat, but success depends on navigating cost inflation and EV transitions. Strategic focus on operational efficiency and technology partnerships could enhance resilience, though macroeconomic and sector-specific risks persist.
Company filings (10-K), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |