Autoliv
ALV · Automotive Parts & Equipment
$114.67
3.5%Dana
DAN · Automotive Parts & Equipment
$26.83
5.0%The short version
- Autoliv is the larger business, with $10.8B of revenue in fiscal 2025 against $7.5B for Dana.
- Autoliv grew revenue faster (4.1%, against −3.0%).
- Autoliv kept more of each dollar of sales as operating profit (10.1% operating margin, against 1.9% operating margin).
- Autoliv turned more of its sales into free cash flow (6.6% FCF margin, against 4.0% FCF margin).
- Autoliv earned a higher return on the capital invested in it (20.3%, against 3.1%).
- Investors pay more for each dollar of Autoliv’s earnings: a P/E of 13.8x against 2.7x for Dana.
| Latest fiscal year | ALV · FY25 | DAN · FY25 |
|---|---|---|
| Size | ||
| Market cap | $8.4B | $2.9B |
| Revenue | $10.8B | $7.5B |
| Free cash flow | $716M | $298M |
| Net income | $735M | $85.0M |
| Growth | ||
| Revenue growth | 4.1% | −3.0% |
| 5-year growth | 7.8% | 1.1% |
| Share count change | −4.4% | −7.9% |
| Profitability | ||
| Gross margin | 19.2% | 8.0% |
| Operating margin | 10.1% | 1.9% |
| Net margin | 6.8% | 1.1% |
| FCF margin | 6.6% | 4.0% |
| Return on capital | 20.3% | 3.1% |
| Return on equity | 30.3% | 7.8% |
| Balance sheet | ||
| Net debt | $1.5B | $2.7B |
| Net debt / EBITDA | 1.0x | 5.5x |
| Dividends and buybacks | $589M | $704M |
| Valuation & quality | ||
| P/E | 13.8x | 2.7x |
| Piotroski F-score | 8 | 7 |
FY16
ALV $7.9B
DAN $5.8B
FY17
ALV $8.1B
DAN $7.2B
FY18
ALV $8.7B
DAN $8.1B
FY19
ALV $8.5B
DAN $8.6B
FY20
ALV $7.4B
DAN $7.1B
FY21
ALV $8.2B
DAN $8.9B
FY22
ALV $8.8B
DAN $10.2B
FY23
ALV $10.5B
DAN $7.6B
FY24
ALV $10.4B
DAN $7.7B
FY25
ALV $10.8B
DAN $7.5B
ALV
DAN
FY16
ALV 10.5%
DAN 5.7%
FY17
ALV 10.6%
DAN 6.8%
FY18
ALV 7.9%
DAN 7.1%
FY19
ALV 8.5%
DAN 3.4%
FY20
ALV 5.1%
DAN 1.8%
FY21
ALV 8.2%
DAN 4.4%
FY22
ALV 7.5%
DAN 0.9%
FY23
ALV 6.6%
DAN −1.4%
FY24
ALV 9.4%
DAN −2.3%
FY25
ALV 10.1%
DAN 1.9%
ALV
DAN
FY16
ALV $362M
DAN $62.0M
FY17
ALV $356M
DAN $161M
FY18
ALV $30.6M
DAN $243M
FY19
ALV $158M
DAN $211M
FY20
ALV $505M
DAN $60.0M
FY21
ALV $296M
DAN −$211M
FY22
ALV $128M
DAN $209M
FY23
ALV $409M
DAN $49.0M
FY24
ALV $480M
DAN $138M
FY25
ALV $716M
DAN $298M
ALV
DAN
FY16
ALV 17.3%
DAN 17.4%
FY17
ALV 14.1%
DAN 10.9%
FY18
ALV 10.5%
DAN 19.4%
FY19
ALV 14.2%
DAN 9.0%
FY20
ALV 6.6%
DAN 2.6%
FY21
ALV 13.1%
DAN 7.1%
FY22
ALV 12.4%
DAN 1.8%
FY23
ALV 14.3%
DAN −2.3%
FY24
ALV 18.6%
DAN −3.8%
FY25
ALV 20.3%
DAN 3.1%
ALV
DAN
Add another company
Compare up to four at once.
Each company's latest fiscal year; fiscal years end in different months. The best value in each row is highlighted where higher (or lower) is clearly better. Not investment advice.