Data is not available at this time.
Magna International Inc. is a leading global automotive supplier, specializing in the design, engineering, and manufacturing of components, systems, and complete vehicles for original equipment manufacturers (OEMs). The company operates across four key segments: Body Exteriors & Structures, Power & Vision, Seating Systems, and Complete Vehicles. Its diversified product portfolio includes advanced driver assistance systems (ADAS), electrification solutions, and lightweight structural components, positioning Magna as a critical partner in the evolving automotive industry. The company’s expertise in vehicle integration and modular assembly further strengthens its competitive edge, enabling it to serve a broad clientele, including premium and mass-market automakers. Magna’s global footprint and vertically integrated capabilities allow it to capitalize on trends such as electric vehicle (EV) adoption, autonomous driving, and lightweighting, reinforcing its role as a Tier 1 supplier with significant scale and technological depth. Its market position is further bolstered by long-standing relationships with major OEMs and a reputation for innovation, quality, and operational efficiency.
Magna reported revenue of CAD 42.8 billion for the fiscal year ending December 31, 2024, with net income of CAD 1.0 billion, translating to a diluted EPS of CAD 3.52. The company generated CAD 3.6 billion in operating cash flow, reflecting robust operational performance. Capital expenditures stood at CAD 2.2 billion, indicating continued investment in capacity and technology to support future growth.
Magna’s earnings power is underpinned by its diversified product mix and global scale, with a focus on high-growth areas like electrification and ADAS. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow, which supports both reinvestment and shareholder returns. Its R&D investments align with industry shifts toward sustainable mobility and advanced automotive technologies.
Magna maintains a solid balance sheet, with CAD 1.2 billion in cash and equivalents and total debt of CAD 7.1 billion. The company’s leverage is manageable, supported by strong cash flow generation. Its financial health is further reinforced by its ability to fund growth initiatives while maintaining liquidity and flexibility.
Magna’s growth is driven by secular trends in vehicle electrification, lightweighting, and autonomous driving. The company has demonstrated a commitment to returning capital to shareholders, with a dividend per share of CAD 2.70. Its growth strategy focuses on expanding its EV and ADAS offerings, leveraging its engineering expertise and OEM partnerships.
With a market capitalization of CAD 13.7 billion and a beta of 1.68, Magna is viewed as a cyclical play tied to automotive production trends. The market expects the company to benefit from the industry’s transition to electrification and advanced mobility solutions, though macroeconomic and supply chain risks remain key considerations.
Magna’s strategic advantages include its technological leadership, global manufacturing footprint, and strong OEM relationships. The company is well-positioned to capitalize on the automotive industry’s transformation, though it faces challenges from competitive pressures and cyclical demand. Its outlook remains positive, supported by its innovation pipeline and operational resilience.
Company filings, 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 |