Dana
DAN · Automotive Parts & Equipment
$26.83
5.0%Somnigroup International
SGI · Home Furnishings
$64.68
2.0%The short version
- Dana is the larger business, with $7.5B of revenue in fiscal 2025 against $7.5B for Somnigroup International.
- Somnigroup International grew revenue faster (51.6%, against −3.0%).
- Somnigroup International kept more of each dollar of sales as operating profit (10.1% operating margin, against 1.9% operating margin).
- Somnigroup International turned more of its sales into free cash flow (8.5% FCF margin, against 4.0% FCF margin).
- Somnigroup International earned a higher return on the capital invested in it (11.7%, against 3.1%).
- Investors pay more for each dollar of Somnigroup International’s earnings: a P/E of 25.8x against 2.7x for Dana.
| Latest fiscal year | DAN · FY25 | SGI · FY25 |
|---|---|---|
| Size | ||
| Market cap | $2.9B | $13.7B |
| Revenue | $7.5B | $7.5B |
| Free cash flow | $298M | $633M |
| Net income | $85.0M | $384M |
| Growth | ||
| Revenue growth | −3.0% | 51.6% |
| 5-year growth | 1.1% | 15.3% |
| Share count change | −7.9% | 17.4% |
| Profitability | ||
| Gross margin | 8.0% | 42.6% |
| Operating margin | 1.9% | 10.1% |
| Net margin | 1.1% | 5.1% |
| FCF margin | 4.0% | 8.5% |
| Return on capital | 3.1% | 11.7% |
| Return on equity | 7.8% | 21.0% |
| Balance sheet | ||
| Net debt | $2.7B | $4.6B |
| Net debt / EBITDA | 5.5x | 4.4x |
| Dividends and buybacks | $704M | $260M |
| Valuation & quality | ||
| P/E | 2.7x | 25.8x |
| Piotroski F-score | 7 | 6 |
FY16
DAN $5.8B
SGI $3.1B
FY17
DAN $7.2B
SGI $2.8B
FY18
DAN $8.1B
SGI $2.7B
FY19
DAN $8.6B
SGI $3.1B
FY20
DAN $7.1B
SGI $3.7B
FY21
DAN $8.9B
SGI $4.9B
FY22
DAN $10.2B
SGI $4.9B
FY23
DAN $7.6B
SGI $4.9B
FY24
DAN $7.7B
SGI $4.9B
FY25
DAN $7.5B
SGI $7.5B
DAN
SGI
FY16
DAN 5.7%
SGI 13.2%
FY17
DAN 6.8%
SGI 10.7%
FY18
DAN 7.1%
SGI 9.5%
FY19
DAN 3.4%
SGI 11.2%
FY20
DAN 1.8%
SGI 14.5%
FY21
DAN 4.4%
SGI 18.5%
FY22
DAN 0.9%
SGI 13.8%
FY23
DAN −1.4%
SGI 12.3%
FY24
DAN −2.3%
SGI 12.9%
FY25
DAN 1.9%
SGI 10.1%
DAN
SGI
FY16
DAN $62.0M
SGI $104M
FY17
DAN $161M
SGI $156M
FY18
DAN $243M
SGI $134M
FY19
DAN $211M
SGI $227M
FY20
DAN $60.0M
SGI $543M
FY21
DAN −$211M
SGI $600M
FY22
DAN $209M
SGI $72.3M
FY23
DAN $49.0M
SGI $385M
FY24
DAN $138M
SGI $569M
FY25
DAN $298M
SGI $633M
DAN
SGI
FY16
DAN 17.4%
SGI 17.2%
FY17
DAN 10.9%
SGI 13.1%
FY18
DAN 19.4%
SGI 9.7%
FY19
DAN 9.0%
SGI 13.2%
FY20
DAN 2.6%
SGI 22.2%
FY21
DAN 7.1%
SGI 33.4%
FY22
DAN 1.8%
SGI 21.3%
FY23
DAN −2.3%
SGI 17.0%
FY24
DAN −3.8%
SGI 17.5%
FY25
DAN 3.1%
SGI 11.7%
DAN
SGI
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.