Magna International Inc. Peer Comparison
Metric | Value | Ranking | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap | $11.2 Billion | 2/14 | APTV $15.4B |
MGA $11.2B |
LKQ $9.9B |
ALSN $8.7B |
ALV $7.4B |
BWA $6.3B |
GNTX $5.5B |
LEA $5.2B |
DORM $3.8B |
DAN $2.3B |
VC $2.2B |
ADNT $1.4B |
FOXF $1.1B |
AXL $555.0M |
Gross Margin | 10% | 11/14 | ALSN 49% |
DORM 40% |
LKQ 39% |
GNTX 34% |
FOXF 30% |
BWA 20% |
APTV 19% |
ALV 18% |
VC 13% |
AXL 11% |
MGA 10% |
DAN 10% |
ADNT 7% |
LEA -100% |
Profit Margin | 5% | 5/14 | ALSN 56% |
GNTX 20% |
DORM 11% |
APTV 7% |
MGA 5% |
LKQ 5% |
ALV 5% |
LEA 5% |
VC 4% |
ADNT 2% |
AXL 1% |
FOXF 1% |
DAN 0% |
BWA -12% |
EBITDA margin | 12% | 3/14 | GNTX 24% |
DORM 16% |
MGA 12% |
LKQ 12% |
APTV 10% |
ALV 9% |
ALSN 9% |
DAN 8% |
VC 8% |
FOXF 5% |
AXL 3% |
ADNT 3% |
LEA -2% |
BWA -4% |
Quarterly Revenue | $10.4 Billion | 1/14 | MGA $10.4B |
LEA $5.6B |
APTV $4.9B |
LKQ $3.6B |
ADNT $3.6B |
BWA $3.4B |
ALV $2.6B |
DAN $2.5B |
AXL $1.5B |
VC $980.0M |
ALSN $824.0M |
GNTX $608.5M |
DORM $503.8M |
FOXF $359.1M |
Quarterly Earnings | $487.9 Million | 1/14 | MGA $487.9M |
ALSN $462.0M |
APTV $363.0M |
LEA $277.3M |
LKQ $191.0M |
ALV $138.0M |
GNTX $122.5M |
ADNT $79.0M |
DORM $55.3M |
VC $39.0M |
AXL $10.0M |
FOXF $4.8M |
DAN $4.0M |
BWA -$405.0M |
Quarterly Free Cash Flow | $252.0 Million | 5/14 | BWA $539.0M |
LEA $417.1M |
LKQ $341.0M |
ALSN $278.0M |
MGA $252.0M |
ADNT $191.0M |
VC $166.0M |
DORM $35.7M |
ALV $31.0M |
FOXF $3.5M |
AXL -$0 |
DAN -$11.0M |
GNTX -$191.4M |
APTV -$305.0M |
Trailing 4 Quarters Revenue | $43.0 Billion | 1/14 | MGA $43.0B |
LEA $23.4B |
APTV $19.7B |
ADNT $14.7B |
LKQ $14.5B |
BWA $14.1B |
ALV $10.5B |
DAN $10.4B |
AXL $6.2B |
VC $3.9B |
ALSN $3.2B |
GNTX $2.4B |
DORM $2.0B |
FOXF $1.4B |
Trailing 4 Quarters Earnings | $1.1 Billion | 2/14 | MGA $10.4B |
LEA $5.6B |
APTV $4.9B |
LKQ $3.6B |
ADNT $3.6B |
BWA $3.4B |
ALV $2.6B |
DAN $2.5B |
AXL $1.5B |
VC $980.0M |
ALSN $824.0M |
GNTX $608.5M |
DORM $503.8M |
FOXF $359.1M |
Quarterly Earnings Growth | 24% | 5/14 | ALSN 192% |
AXL 157% |
LEA 109% |
DORM 36% |
MGA 24% |
GNTX 17% |
ALV 3% |
LKQ -8% |
VC -41% |
ADNT -41% |
APTV -78% |
DAN -79% |
FOXF -86% |
BWA -363% |
Annual Earnings Growth | -23% | 10/14 | AXL 338% |
VC 143% |
ALV 115% |
ALSN 45% |
DORM 34% |
BWA 11% |
LEA 8% |
APTV 5% |
GNTX 0% |
MGA -23% |
LKQ -32% |
ADNT -88% |
FOXF -93% |
DAN -115% |
Quarterly Revenue Growth | -3% | 8/14 | ALSN 12% |
FOXF 8% |
GNTX 6% |
DORM 3% |
LKQ 0% |
ALV -2% |
BWA -2% |
MGA -3% |
AXL -3% |
VC -3% |
LEA -3% |
ADNT -4% |
APTV -5% |
DAN -7% |
Annual Revenue Growth | -1% | 6/14 | LKQ 4% |
ALSN 4% |
DORM 2% |
GNTX 1% |
ALV 0% |
MGA -1% |
AXL -1% |
VC -1% |
LEA -1% |
BWA -2% |
DAN -4% |
APTV -5% |
ADNT -8% |
FOXF -10% |
Cash On Hand | $1.1 Billion | 2/14 | BWA $2.1B |
MGA $1.1B |
APTV $1.1B |
ADNT $945.0M |
ALSN $788.0M |
LEA $763.9M |
VC $550.0M |
AXL $542.5M |
DAN $419.0M |
ALV $415.0M |
LKQ $353.0M |
GNTX $179.6M |
FOXF $89.2M |
DORM $45.1M |
Short Term Debt | $1.2 Billion | 2/14 | APTV $1.3B |
MGA $1.2B |
ALV $624.0M |
BWA $436.0M |
DAN $235.0M |
AXL $66.3M |
LKQ $44.0M |
LEA $27.8M |
FOXF $24.3M |
DORM $18.8M |
VC $18.0M |
ADNT $9.0M |
ALSN $5.0M |
GNTX $2.1M |
Long Term Debt | $4.9 Billion | 2/14 | APTV $8.7B |
MGA $4.9B |
LKQ $4.3B |
BWA $3.8B |
LEA $2.8B |
AXL $2.7B |
DAN $2.4B |
ALSN $2.4B |
ADNT $2.4B |
ALV $1.7B |
FOXF $744.1M |
DORM $549.3M |
VC $385.0M |
GNTX $0 |
PE | 10.31 | 9/14 | FOXF 98.56 |
ADNT 33.36 |
DORM 20.52 |
AXL 19.20 |
BWA 18.69 |
LKQ 13.94 |
GNTX 12.79 |
ALV 11.80 |
MGA 10.31 |
ALSN 8.76 |
LEA 7.62 |
APTV 6.35 |
VC 4.33 |
DAN -1.00 |
PS | 0.26 | 10/14 | ALSN 2.70 |
GNTX 2.35 |
DORM 1.94 |
APTV 0.78 |
FOXF 0.77 |
ALV 0.71 |
LKQ 0.68 |
VC 0.57 |
BWA 0.45 |
MGA 0.26 |
DAN 0.22 |
LEA 0.22 |
ADNT 0.10 |
AXL 0.09 |
PB | 0.89 | 11/14 | APTV 30.16 |
ALSN 5.34 |
ALV 3.23 |
DORM 3.09 |
GNTX 2.29 |
VC 1.76 |
LKQ 1.59 |
DAN 1.31 |
BWA 1.11 |
AXL 0.90 |
MGA 0.89 |
FOXF 0.88 |
ADNT 0.67 |
LEA 0.61 |
PC | 10.59 | 8/14 | DORM 84.48 |
GNTX 30.88 |
LKQ 28.08 |
ALV 17.89 |
APTV 14.59 |
FOXF 11.86 |
ALSN 10.99 |
MGA 10.59 |
LEA 6.85 |
DAN 5.47 |
VC 4.08 |
BWA 3.02 |
ADNT 1.52 |
AXL 1.02 |
Liabilities to Equity | 1.64 | 7/14 | AXL 7.65 |
DAN 4.13 |
ADNT 3.38 |
ALV 2.63 |
ALSN 2.31 |
APTV 1.75 |
MGA 1.64 |
BWA 1.50 |
LKQ 1.48 |
VC 1.37 |
FOXF 0.91 |
DORM 0.91 |
LEA 0.74 |
GNTX 0.13 |
ROA | 0.03 | 9/14 | VC 18% | ALSN 18% | GNTX 16% | APTV 15% | ALV 8% | DORM 8% | LKQ 5% | LEA 5% | MGA 3% | BWA 2% | AXL 1% | DAN 0% | ADNT 0% | FOXF 0% |
ROE | 0.09 | 8/14 | ALSN 61% |
VC 44% |
APTV 27% |
ALV 27% |
GNTX 18% |
DORM 15% |
LKQ 11% |
MGA 9% |
LEA 8% |
BWA 6% |
AXL 5% |
ADNT 2% |
FOXF 1% |
DAN -1% |
Current Ratio | 1.63 | 8/14 | GNTX 8.61 |
LEA 2.36 |
FOXF 2.10 |
DORM 2.09 |
VC 1.79 |
BWA 1.69 |
LKQ 1.68 |
MGA 1.63 |
ALSN 1.43 |
ALV 1.38 |
ADNT 1.30 |
DAN 1.29 |
AXL 1.13 |
APTV 1.03 |
Quick Ratio | 0.05 | 12/14 | FOXF 98.56 |
ADNT 33.36 |
DORM 20.52 |
AXL 19.20 |
BWA 18.69 |
LKQ 13.94 |
GNTX 12.79 |
ALV 11.80 |
MGA 10.31 |
ALSN 8.76 |
LEA 7.62 |
APTV 6.35 |
VC 4.33 |
DAN -1.00 |
Long Term Debt to Equity | 0.40 | 11/14 | AXL} 4.43 |
DAN} 1.65 |
ALSN} 1.48 |
ADNT} 1.12 |
APTV} 0.98 |
ALV} 0.75 |
LKQ} 0.69 |
BWA} 0.68 |
FOXF} 0.62 |
DORM} 0.44 |
MGA} 0.40 |
VC} 0.32 |
LEA} 0.32 |
GNTX} 0.00 |
Debt to Equity | 0.50 | 9/14 | AXL 4.54 |
DAN 1.80 |
ALSN 1.48 |
ADNT 1.13 |
APTV 1.12 |
ALV 1.02 |
BWA 0.75 |
LKQ 0.70 |
MGA 0.50 |
DORM 0.46 |
VC 0.34 |
LEA 0.33 |
FOXF 0.02 |
GNTX 0.00 |
Burn Rate | 96.68 | 1/14 | MGA 96.68 |
ADNT 49.50 |
ALV 4.79 |
AXL 4.69 |
APTV 3.52 |
BWA 3.15 |
FOXF 2.87 |
DAN 2.75 |
GNTX -1.47 |
DORM -1.58 |
ALSN -2.16 |
LEA -4.79 |
VC -28.80 |
LKQ -42.43 |
Cash to Cap | 0.09 | 7/14 | AXL 0.98 |
ADNT 0.66 |
BWA 0.33 |
VC 0.25 |
DAN 0.18 |
LEA 0.15 |
MGA 0.09 |
ALSN 0.09 |
FOXF 0.08 |
APTV 0.07 |
ALV 0.06 |
LKQ 0.04 |
GNTX 0.03 |
DORM 0.01 |
CCR | 0.52 | 8/14 | VC 4.26 |
ADNT 2.42 |
LKQ 1.79 |
LEA 1.50 |
FOXF 0.74 |
DORM 0.65 |
ALSN 0.60 |
MGA 0.52 |
ALV 0.22 |
AXL 0.00 |
APTV -0.84 |
BWA -1.33 |
GNTX -1.56 |
DAN -2.75 |
EV to EBITDA | 13.09 | 12/14 | ALSN} 140.71 |
AXL} 67.34 |
DORM} 54.69 |
FOXF} 52.86 |
APTV} 48.29 |
ALV} 41.36 |
GNTX} 36.92 |
LKQ} 33.24 |
VC} 26.18 |
ADNT} 23.92 |
DAN} 23.42 |
MGA} 13.09 |
BWA} -54.45 |
LEA} -78.90 |
EV to Revenue | 0.38 | 12/14 | ALSN 3.21 |
GNTX 2.27 |
DORM 2.20 |
APTV 1.23 |
LKQ 0.96 |
ALV 0.89 |
FOXF 0.72 |
BWA 0.60 |
VC 0.53 |
AXL 0.45 |
DAN 0.43 |
MGA 0.38 |
LEA 0.31 |
ADNT 0.20 |