BorgWarner
BWA Β· Automotive Parts & Equipment
$54.96
0.9%Magna International
MGA Β· Automotive Parts & Equipment
$63.97
οΏ½οΏ½The short version
- Magna International is the larger business, with $42.0B of revenue in fiscal 2025 against $14.3B for BorgWarner, about 2.9 times as much.
- BorgWarner grew revenue faster (1.6%, against β1.9%).
- BorgWarner turned more of its sales into free cash flow (8.2% FCF margin, against 5.4% FCF margin).
- Magna International earned a higher return on the capital invested in it (6.7%, against 4.6%).
| Latest fiscal year | BWA Β· FY25 | MGA Β· FY25 |
|---|---|---|
| Size | ||
| Market cap | $11.3B | $18.1B |
| Revenue | $14.3B | $42.0B |
| Free cash flow | $1.2B | $2.3B |
| Net income | $277M | $829M |
| Growth | ||
| Revenue growth | 1.6% | β1.9% |
| 5-year growth | 7.1% | 5.2% |
| Share count change | β3.7% | β1.5% |
| Profitability | ||
| Gross margin | 18.7% | 14.3% |
| Operating margin | 3.7% | β |
| Net margin | 1.9% | 2.0% |
| FCF margin | 8.2% | 5.4% |
| Return on capital | 4.6% | 6.7% |
| Return on equity | 5.1% | 6.9% |
| Balance sheet | ||
| Net debt | $1.6B | $3.1B |
| Net debt / EBITDA | 1.3x | 0.9x |
| Dividends and buybacks | $627M | $681M |
| Valuation & quality | ||
| P/E | 27.1x | β |
| Piotroski F-score | 7 | 8 |
FY16
BWA $9.1B
MGA $36.4B
FY17
BWA $9.8B
MGA $36.6B
FY18
BWA $10.5B
MGA $40.8B
FY19
BWA $10.2B
MGA $39.4B
FY20
BWA $10.2B
MGA $32.6B
FY21
BWA $11.8B
MGA $36.2B
FY22
BWA $12.6B
MGA $37.8B
FY23
BWA $14.2B
MGA $42.8B
FY24
BWA $14.1B
MGA $42.8B
FY25
BWA $14.3B
MGA $42.0B
BWA
MGA
FY16
BWA 10.7%
MGA β
FY17
BWA 10.9%
MGA β
FY18
BWA 11.3%
MGA β
FY19
BWA 12.8%
MGA β
FY20
BWA 6.1%
MGA β
FY21
BWA 7.7%
MGA β
FY22
BWA 8.0%
MGA β
FY23
BWA 8.2%
MGA β
FY24
BWA 3.9%
MGA β
FY25
BWA 3.7%
MGA β
BWA
MGA
FY16
BWA $535M
MGA $1.5B
FY17
BWA $620M
MGA $1.5B
FY18
BWA $580M
MGA $2.1B
FY19
BWA $527M
MGA $2.5B
FY20
BWA $743M
MGA $2.1B
FY21
BWA $792M
MGA $1.6B
FY22
BWA $947M
MGA $414M
FY23
BWA $565M
MGA $649M
FY24
BWA $711M
MGA $1.5B
FY25
BWA $1.2B
MGA $2.3B
BWA
MGA
FY16
BWA 12.8%
MGA 20.3%
FY17
BWA 10.4%
MGA 17.2%
FY18
BWA 17.7%
MGA 16.5%
FY19
BWA 14.1%
MGA 12.3%
FY20
BWA 4.9%
MGA 5.9%
FY21
BWA 8.6%
MGA 12.8%
FY22
BWA 7.9%
MGA 5.5%
FY23
BWA 8.9%
MGA 9.8%
FY24
BWA 5.4%
MGA 8.1%
FY25
BWA 4.6%
MGA 6.7%
BWA
MGA
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.