Adient vs Magna International
Add, change or remove companies; up to four.
The short version
- Magna International is the larger business, with $42.0B of revenue in fiscal 2025 against $14.5B for Adient, about 2.9 times as much.
- Adient grew revenue faster (−1.0%, against −1.9%).
- Magna International turned more of its sales into free cash flow (5.4% FCF margin, against 1.4%).
- Magna International earned a higher return on the capital invested in it (6.7%, against 2.0%).
| Latest fiscal year | ADNT · FY25 | MGA · FY25 |
|---|---|---|
| Size | ||
| Market cap | $1.3B | $18.1B |
| Revenue | $14.5B | $42.0B |
| Free cash flow | $204M | $2.3B |
| Net income | −$281M | $829M |
| Growth | ||
| Revenue growth | −1.0% | −1.9% |
| 5-year growth | 2.8% | 5.2% |
| Share count change | −7.9% | −1.5% |
| Profitability | ||
| Gross margin | 6.6% | 14.3% |
| Operating margin | — | — |
| Net margin | −1.9% | 2.0% |
| FCF margin | 1.4% | 5.4% |
| Return on capital | 2.0% | 6.7% |
| Return on equity | −14.4% | 6.9% |
| Balance sheet | ||
| Net debt | $1.4B | $3.1B |
| Net debt / EBITDA | 3.4x | 0.9x |
| Dividends and buybacks | $125M | $681M |
| Valuation & quality | ||
| P/E | 30.2x | — |
| Piotroski F-score | 5 | 8 |
Revenue
FY16
ADNT $16.8B
MGA $36.4B
FY17
ADNT $16.2B
MGA $36.6B
FY18
ADNT $17.4B
MGA $40.8B
FY19
ADNT $16.5B
MGA $39.4B
FY20
ADNT $12.7B
MGA $32.6B
FY21
ADNT $13.7B
MGA $36.2B
FY22
ADNT $14.1B
MGA $37.8B
FY23
ADNT $15.4B
MGA $42.8B
FY24
ADNT $14.7B
MGA $42.8B
FY25
ADNT $14.5B
MGA $42.0B
ADNT
MGA
Operating margin
FY16
ADNT —
MGA —
FY17
ADNT —
MGA —
FY18
ADNT —
MGA —
FY19
ADNT —
MGA —
FY20
ADNT —
MGA —
FY21
ADNT —
MGA —
FY22
ADNT —
MGA —
FY23
ADNT —
MGA —
FY24
ADNT —
MGA —
FY25
ADNT —
MGA —
ADNT
MGA
Free cash flow
FY16
ADNT −$1.5B
MGA $1.5B
FY17
ADNT $169M
MGA $1.5B
FY18
ADNT $143M
MGA $2.1B
FY19
ADNT −$160M
MGA $2.5B
FY20
ADNT −$80.0M
MGA $2.1B
FY21
ADNT $0.0M
MGA $1.6B
FY22
ADNT $47.0M
MGA $414M
FY23
ADNT $415M
MGA $649M
FY24
ADNT $277M
MGA $1.5B
FY25
ADNT $204M
MGA $2.3B
ADNT
MGA
Return on capital
FY16
ADNT —
MGA 20.3%
FY17
ADNT 14.3%
MGA 17.2%
FY18
ADNT −12.1%
MGA 16.5%
FY19
ADNT 1.3%
MGA 12.3%
FY20
ADNT −3.9%
MGA 5.9%
FY21
ADNT 30.5%
MGA 12.8%
FY22
ADNT 2.8%
MGA 5.5%
FY23
ADNT 10.7%
MGA 9.8%
FY24
ADNT 6.2%
MGA 8.1%
FY25
ADNT 2.0%
MGA 6.7%
ADNT
MGA
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.