Investment Review №328. Waiting for change

Vadim Merkulov

Vadim Merkulov

Head of Analytics department

Adient. Automotive comfort services

ADNT shares are attractive for investment with a target price of around $29

US Investment Idea

About Company

Adient plc (ADNT) is the world’s leading manufacturer of automotive seats, serving nearly all major car makers. The company offers a comprehensive production cycle, encompassing everything from metal frames to the final upholstery for millions of vehicles globally. Adient’s primary sales markets include North America, South America, and Europe. Major clients such as Volkswagen Group (VOW3), Ford Motor Co. (F), and Stellantis N.V. (STLA) each contribute approximately 10% to Adient’s overall revenue.

Ticker ADNT

Share price as of analysis

$24,53

Target share price

$29,2

Growth potential

19,04%

 

Stock
vs Indices
Day Week Month Quarter Year
ADNT (0,2%) (1,1%) 11,6%  53,1%  16,1% 
S&P 500 0,2%  0,5%  1,7%  8,2%  20,1% 
Russell 2000 0,2%  1,8%  8,0%  12,3%  14,5% 
DJ Industrial Average 0,3%  (0,1%) 3,0%  6,4%  12,8% 
NASDAQ Composite Index 0,5%  1,6%  1,6%  11,6%  30,6% 

 

Price dynamics ADNT, $

 

Investment Thesis

  • On April 3, 2025, the U.S. implemented a 25% tariff on imported cars, followed by a similar duty on auto parts on May 3. This move predominantly impacted the “Big Three” automakers (Ford, GM, Stellantis) as parts of their assembly and supply come from Canada and Mexico. However, a subsequent relaxation in tariff policies was announced, allowing manufacturers to reimburse up to 3.75% of a vehicle’s price to partially counteract the tariffs’ effect. Challenges for some frequently become opportunities for others. Even if automakers can mitigate tariff costs via government “compensations,” the need to shift production to the U.S. and reconfigure supply chains persists, as certain compensation options will cease to be available in the next year.

Adient’s production in North America, a region accounting for over 30% of its total revenue, is largely concentrated in the U.S., comprising 75% of the region’s capacity. The company expects that the production of approximately 600,000 vehicles will necessitate relocating manufacturing to the U.S. It has proactively presented proposals to some auto makers to streamline their production chains and boost the output of Adient products. We believe that these initiatives will enable the company to achieve a 3% year-over-year increase in revenue, reaching $14.9 billion in fiscal year 2026 (ending September 30, 2026), which would constitute a robust result in the context of a challenging industry landscape.

Net income for fiscal year 2026 is projected to grow more significantly. Despite the adversities faced in recent years—such as the pandemic, supply chain disruptions affecting automakers, and the 2025 U.S. import tariffs—Adient has consistently succeeded in reducing operating costs as a percentage of revenue, excluding one-time costs related to asset restructuring. The company has also made substantial strides in optimizing its European operations, where EBITDA margins declined to 2-3%. Furthermore, Adient is nearing the completion of its restructuring efforts in China and is poised to increase orders starting in fiscal year 2026. Operating EBITDA margins in this region stand at roughly 15%. The pivot from the European market to the Asian one may elevate net income to $438 million in fiscal year 2026, a stark increase from the $18 million net income in 2024 and an expected loss of $120 million in fiscal year 2025, based on FactSet’s consensus forecasts.

  • Adient’s profit-sharing policy in recent quarters could potentially drive the stock up. In the third quarter of fiscal year 2025 (coincides with the second calendar quarter of 2025), the company allocated $50 million for share repurchases. This brings the total share buybacks in the first nine months of fiscal year 2025 to $75 million; therefore, Adient repurchased 4% of its outstanding shares. By the end of the second calendar quarter of 2025, cash constituted approximately 10% of total assets. This relatively strong liquidity position enables the company to continue repurchasing its shares in the forthcoming quarters. We believe that Adient could maintain this strategy of returning value to shareholders through buybacks, given the persistently high uncertainties related to trade restrictions in the U.S. automotive industry.
  • We believe that ADNT stock has the potential for positive performance over the next 12 months. When analyzing a broad spectrum of publicly listed U.S. automotive OEMs, considering both their EV/EBITDA multiples and anticipated EBITDA growth rates, it is evident that ADNT is undervalued. With an anticipated average EBITDA growth rate of 24% over the next two years, we predict that Adient’s valuation could increase to approximately 10.0x, versus the current 8.4x. Therefore, we see a price target for ADNT at $29.20, aligning with an EV/EBITDA multiple of 10.0x.

The price target for the company is $29.20, with a “Buy” recommendation. We suggest setting a stop-loss at $22.00.

Marginality % 2022A 2023A 2024A 2025E 2026E 2027E 2028E 2029E 2030E
Gross margin 6% 7% 6% 7% 8% 8% 8% 9% 8%
EBITDA Non-GAAP (non-adj) margin 4% 6% 5% 3% 7% 7% 8% 7% 7%
Net Income margin -1% 1% 0% -2% 3% 3% 4% 4% 4%

 

Ratio Analysis 2024A 2025E 2026E 2027E 2028E 2029E 2030E
ROE 13,8% 7,7% 27,7% 27,4% 25,8% 22,8% 20,3%
ROA 0,2% -2,5% 5,0% 5,4% 6,7% 6,2% 5,9%
ROCE 7,1% 4,6% 17,4% 20,4% 20,1% 18,4% 16,8%
Sales/Assets 1,57x 1,61x 1,70x 1,67x 1,71x 1,65x 1,61x
Interest Coverage 1,24x 2,36x 1,61x 0,83x 6,85x 6,16x 13,44x

 

Financial performance, $ mn 2022A 2023A 2024A 2025E 2026E 2027E 2028E 2029E 2030E
Revenue 14 121 15 395 14 688 14 482 14 899 16 132 17 301 18 419 19 707
Cost of sales 13 314 14 362 13 760 13 503 13 714 14 809 15 847 16 854 18 032
Gross Income 807 1 033 928 979 1 185 1 323 1 453 1 566 1 675
SG&A 598 554 507 507 480 500 536 608 690
EBITDA Non-GAAP (non-adj) 628 852 682 503 1 056 1 196 1 325 1 370 1 420
Depreciation and Amortization 350 340 332 324 296 297 306 308 328
EBIT Non-GAAP (non-adj) 278 512 350 178 759 900 1 019 1 062 1 092
Interest Expenses 224 217 217 215 111 146 76 94 92
EBT 54 295 133 -37 648 754 943 968 1 000
Taxes 94 0 32 99 125 146 182 187 193
Net Income GAAP -120 205 18 -227 438 523 676 695 721
Diluted EPS GAAP $-1,27 $2,15 $0,20 $-2,64 $5,09 $6,08 $7,86 $8,09 $8,39
DPS $- $- $- $- $- $- $- $- $-

16, Dostyk street, integral non-residential facility No.2, Yessil district Astana, Republic of Kazakhstan (Talan Towers Offices).

+7 7172 67 77 55 - Free from landline numbers in Kazakhstan; calls from international and mobile numbers are chargeable.

7555 - free from mobile operators in Kazakhstan [email protected], [email protected]

Notify about fraudulent activities or security issues regarding this resource: fbroker.kz/trustcenter

Owning securities and other financial instruments is always associated with risks: the value of securities and other financial instruments can both rise and fall. Past investment results do not guarantee future income. In accordance with the law, the company does not guarantee or promise future returns on investments, nor does it provide guarantees regarding the reliability of potential investments or the stability of potential income.

Freedom Finance Global PLC provides brokerage (agency) services in the securities market on the territory of the Astana International Financial Center (hereinafter referred to as AFSA) in the Republic of Kazakhstan. Subject to compliance with requirements, conditions, restrictions and/or directions of the Acting Law of the AFSA, the Company is authorized to conduct the following Regulated Activities under License No. AFSA-A-LA-2020-0019: Dealing in Investments as Principal, Dealing in Investments as Agent, Managing Investments, Advising on Investments, Arranging Deals in Investments.

S&P Global ratings – “B+/B”, outlook “Positive”.

Ownership of securities and other financial instruments always involves risks: the cost of securities and other financial instruments may rise or fall. Past investment results do not guarantee future returns. In accordance with the legislation, the company does not guarantee or promise the profitability of investments in the future, does not guarantee the reliability of possible investments and the stability of the amount of possible income.

The information on the website is updated as part of keeping the data up-to-date and meeting regulatory disclosure requirements. Please note that these updates are for informational purposes only and are not marketing materials!