Lear Corp (NYSE: LEA)

Sector: Consumer Cyclical Industry: Auto Parts CIK: 0000842162
Market Cap 6.68 Bn
P/B 1.31
P/E 15.10
P/S 0.29
ROIC (Qtr) 7.45
Div Yield % 3.09
Rev 1y % (Qtr) 1.71
Total Debt (Qtr) 2.79 Bn
Debt/Equity (Qtr) 0.55

About

Lear Corporation, a global automotive technology leader, is a company that operates under the ticker symbol LEA. The company specializes in Seating and E-Systems, offering innovative solutions to the automotive industry. Lear's main business activities include the design, development, engineering, and manufacturing of complete seat systems, key seat components, and electrical distribution and connection systems. The company's operations span the globe, supplying its products to all major automotive manufacturers across various vehicle segments,...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 1.29B provides robust 0.46x coverage of total debt 2.79B, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 1.01B provide 32.57x coverage of short-term debt 31M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 1.29B provides exceptional 12.62x coverage of interest expenses 102.50M, showing strong debt service capability.
  • Operating cash flow of 1.29B provides strong 20.09x coverage of stock compensation 64.40M, indicating sustainable incentive practices.
  • Strong tangible asset base of 13.40B provides 4.80x coverage of total debt 2.79B, indicating robust asset backing and low credit risk.

Bear case

  • Operating cash flow of 1.29B barely covers its investment activities of (500.70M), with a coverage ratio of -2.58, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 1.29B provides thin coverage of dividend payments of (167.20M) with a -7.74 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • High receivables of 4.22B relative to inventory of 1.76B (2.40 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating earnings of 733.90M show weak coverage of depreciation charges of 607.30M, with a 1.21 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 607.30M relative to operating cash flow of 1.29B, which is 0.47x suggests significant maintenance capital requirements affecting free cash flow.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Auto Parts
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ORLY O Reilly Automotive Inc 80.07 Bn 32.23 4.59 8.40 Bn
2 AZO Autozone Inc 57.24 Bn 23.23 2.97 12.05 Bn
3 APTV Aptiv PLC 19.67 Bn 66.67 0.98 8.03 Bn
4 GPC Genuine Parts Co 17.83 Bn 22.05 0.74 6.40 Bn
5 MGA Magna International Inc 15.86 Bn 15.36 0.38 7.48 Bn
6 ALV Autoliv Inc 9.72 Bn 12.92 0.92 2.19 Bn
7 MBLY Mobileye Global Inc. 9.47 Bn -28.17 4.88 0.00 Bn
8 BWA Borgwarner Inc 8.87 Bn 66.21 0.63 3.90 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.57 1.16
EV to Cash from Ops. EV/CFO 6.63 9.30
EV to Debt EV to Debt 3.07 34.64
EV to EBIT EV/EBIT 11.69 4.45
EV to EBITDA EV/EBITDA 5.96 7.40
EV to Free Cash Flow [EV/FCF] EV/FCF 11.68 17.25
EV to Market Cap EV to Market Cap 1.29 1.58
EV to Revenue EV/Rev 0.37 3.42
Price to Book Value [P/B] P/B 1.31 -0.33
Price to Earnings [P/E] P/E 15.10 11.70
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 2.64 1.64
Dividend Payout Ratio % Div Payout % (Qtr) 37.40 12.18
Dividend per Basic Share Div per Share (Qtr) 3.08 0.41
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 22.31 13.70
Interest Coverage Int. cover (Qtr) 7.16 -110.44
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 0.16 -13.49
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 32.16 27.17
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 1.96
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -17.67 5.41
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -4.74 -8.06
EBIT Growth (1y) % EBIT 1y % (Qtr) -11.66 -22.36
EBT Growth (1y) % EBT 1y % (Qtr) -13.07 -123.98
EPS Growth (1y) % EPS 1y % (Qtr) -13.81 -110.42
FCF Growth (1y) % FCF 1y % (Qtr) 63.58 24.26
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -6.53 16.01
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.52 0.92
Cash Payout Ratio Cash Payout (Qtr) 0.09 -0.25
Cash Ratio Cash Ratio (Qtr) 0.17 0.69
Current Ratio Curr Ratio (Qtr) 1.35 2.88
Debt to Equity Ratio Debt/Equity (Qtr) 0.55 0.22
Interest Cover Ratio Int Coverage (Qtr) 7.16 -110.44
Times Interest Earned Times Interest Earned (Qtr) 7.16 -110.44
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 5.80 -952.44
EBIT Margin % EBIT Margin % (Qtr) 3.19 -997.37
EBT Margin % EBT Margin % (Qtr) 2.75 -987.56
Gross Margin % Gross Margin % (Qtr) 6.70 -122.43
Net Profit Margin % Net Margin % (Qtr) 1.90 -979.78