Data is not available at this time.
Magna International Inc. is a leading global automotive supplier, operating across 28 countries with a diversified portfolio of vehicle systems, assemblies, modules, and components. The company serves original equipment manufacturers (OEMs) with a focus on advanced manufacturing, electrification, and autonomous driving solutions. Its core revenue model is driven by long-term contracts with major automakers, leveraging its vertically integrated capabilities in design, engineering, and production. Magna holds a strong position in the automotive supply chain, particularly in North America and Europe, where it benefits from economies of scale and technological expertise. The company operates through four segments: Body Exteriors & Structures, Power & Vision, Seating Systems, and Complete Vehicles, providing a broad range of products from body panels to advanced driver-assistance systems (ADAS). Magna’s market positioning is reinforced by its ability to adapt to industry shifts, including the transition to electric vehicles (EVs) and lightweight materials, while maintaining cost competitiveness and innovation leadership.
Magna reported revenue of $42.8 billion for FY 2024, with net income of $960.6 million, reflecting a net margin of approximately 2.2%. Diluted EPS stood at $3.35, indicating modest profitability amid industry headwinds. Operating cash flow was robust at $3.46 billion, though capital expenditures of $2.66 billion highlight significant reinvestment needs. The company’s efficiency metrics suggest disciplined cost management, though margins remain pressured by raw material volatility and OEM pricing pressures.
Magna’s earnings power is underpinned by its diversified product mix and long-term OEM contracts, though cyclicality in the automotive sector poses risks. The company generated $3.46 billion in operating cash flow, demonstrating strong cash conversion. However, high capital expenditures ($2.66 billion) reflect ongoing investments in electrification and automation, which may weigh on near-term returns. ROIC trends will depend on the success of these strategic initiatives.
Magna’s balance sheet shows $1.25 billion in cash and equivalents against total debt of $7.07 billion, indicating moderate leverage. The debt-to-equity ratio suggests prudent financial management, though liquidity remains adequate to fund growth and dividends. The company’s financial health is stable, with sufficient flexibility to navigate cyclical downturns and invest in high-growth areas like EV components.
Magna’s growth is tied to automotive production volumes and its ability to capitalize on EV and ADAS trends. The company paid a dividend of $1.92 per share, yielding approximately 3.2%, reflecting a commitment to shareholder returns. Future growth will hinge on execution in electrification and cost optimization, though near-term headwinds may temper revenue expansion.
Magna trades at a P/E multiple reflective of its cyclical industry and moderate growth prospects. Market expectations are balanced between near-term margin pressures and long-term opportunities in EV and autonomous driving. Valuation metrics suggest the stock is priced for steady performance, with upside contingent on successful technology adoption and contract wins.
Magna’s strategic advantages include its global scale, technological expertise, and strong OEM relationships. The outlook is cautiously optimistic, with growth driven by electrification and lightweighting trends. However, macroeconomic uncertainty and supply chain risks remain key challenges. The company’s ability to innovate and maintain cost discipline will be critical to sustaining competitive advantage.
10-K filings, company investor presentations
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 |