Visteon Corporation | Mid-cap | Consumer Cyclical

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 934.0M
Gross Profit 138.0M 14.78%
Operating Income 91.0M 9.74%
Net Income 67.0M 7.17%
EPS (Diluted) $2.36

Balance Sheet Metrics

Total Assets 3.0B
Total Liabilities 1.6B
Shareholders Equity 1.4B
Debt to Equity 1.15

Cash Flow Metrics

Operating Cash Flow 72.0M
Free Cash Flow 35.0M

Revenue & Profitability Trend

Visteon Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i3.9B4.0B3.8B2.8B2.5B
Cost of Goods Sold i3.3B3.5B3.4B2.5B2.3B
Gross Profit i531.0M487.0M368.0M254.0M245.0M
Gross Margin % i13.7%12.3%9.8%9.2%9.6%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i207.0M207.0M188.0M175.0M193.0M
Other Operating Expenses i-----
Total Operating Expenses i207.0M207.0M188.0M175.0M193.0M
Operating Income i324.0M280.0M180.0M79.0M52.0M
Operating Margin % i8.4%7.1%4.8%2.8%2.0%
Non-Operating Items
Interest Income i17.0M10.0M4.0M2.0M5.0M
Interest Expense i15.0M17.0M14.0M10.0M16.0M
Other Non-Operating Income-28.0M-16.0M5.0M10.0M-61.0M
Pre-tax Income i298.0M257.0M175.0M81.0M-20.0M
Income Tax i14.0M-248.0M45.0M31.0M28.0M
Effective Tax Rate % i4.7%-96.5%25.7%38.3%0.0%
Net Income i284.0M505.0M130.0M50.0M-48.0M
Net Margin % i7.3%12.8%3.5%1.8%-1.9%
Key Metrics
EBITDA i445.0M383.0M311.0M213.0M176.0M
EPS (Basic) i$9.93$17.30$4.41$1.46$-2.01
EPS (Diluted) i$9.82$17.05$4.35$1.44$-2.01
Basic Shares Outstanding i2760000028100000281000002800000027900000
Diluted Shares Outstanding i2760000028100000281000002800000027900000

Income Statement Trend

Visteon Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i623.0M515.0M520.0M452.0M496.0M
Short-term Investments i-----
Accounts Receivable i578.0M666.0M672.0M549.0M484.0M
Inventory i283.0M298.0M348.0M262.0M177.0M
Other Current Assets5.0M4.0M10.0M12.0M11.0M
Total Current Assets i1.6B1.6B1.7B1.4B1.3B
Non-Current Assets
Property, Plant & Equipment i191.0M195.0M196.0M205.0M234.0M
Goodwill i233.0M134.0M144.0M168.0M176.0M
Intangible Assets i71.0M46.0M54.0M68.0M78.0M
Long-term Investments8.0M----
Other Non-Current Assets527.0M459.0M104.0M104.0M126.0M
Total Non-Current Assets i1.3B1.1B740.0M810.0M930.0M
Total Assets i2.9B2.7B2.4B2.2B2.3B
Liabilities
Current Liabilities
Accounts Payable i505.0M551.0M657.0M522.0M500.0M
Short-term Debt i47.0M48.0M42.0M32.0M32.0M
Current Portion of Long-term Debt-----
Other Current Liabilities81.0M80.0M75.0M37.0M30.0M
Total Current Liabilities i916.0M931.0M1.0B852.0M824.0M
Non-Current Liabilities
Long-term Debt i379.0M397.0M435.0M466.0M495.0M
Deferred Tax Liabilities i58.0M43.0M34.0M35.0M34.0M
Other Non-Current Liabilities19.0M26.0M16.0M17.0M19.0M
Total Non-Current Liabilities i636.0M673.0M641.0M766.0M937.0M
Total Liabilities i1.6B1.6B1.7B1.6B1.8B
Equity
Common Stock i1.0M1.0M1.0M1.0M1.0M
Retained Earnings i2.5B2.3B1.8B1.7B1.6B
Treasury Stock i2.4B2.3B2.3B2.3B2.3B
Other Equity-----
Total Shareholders Equity i1.3B1.1B774.0M616.0M510.0M
Key Metrics
Total Debt i426.0M445.0M477.0M498.0M527.0M
Working Capital i680.0M685.0M675.0M572.0M517.0M

Balance Sheet Composition

Visteon Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i284.0M505.0M130.0M50.0M-48.0M
Depreciation & Amortization i96.0M104.0M108.0M108.0M104.0M
Stock-Based Compensation i41.0M34.0M26.0M18.0M18.0M
Working Capital Changes i38.0M-72.0M-105.0M-153.0M92.0M
Operating Cash Flow i419.0M252.0M158.0M37.0M173.0M
Investing Activities
Capital Expenditures i-----
Acquisitions i-55.0M-1.0M-3.0M-5.0M-2.0M
Investment Purchases i-----
Investment Sales i0012.0M4.0M8.0M
Investing Cash Flow i-52.0M2.0M13.0M7.0M4.0M
Financing Activities
Share Repurchases i-63.0M-106.0M00-16.0M
Dividends Paid i-----
Debt Issuance i00350.0M0400.0M
Debt Repayment i-18.0M-13.0M-350.0M0-400.0M
Financing Cash Flow i-100.0M-164.0M-9.0M-29.0M-58.0M
Free Cash Flow i290.0M142.0M86.0M-12.0M64.0M
Net Change in Cash i267.0M90.0M162.0M15.0M119.0M

Cash Flow Trend

Visteon Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 11.80
Forward P/E 13.65
Price to Book 2.38
Price to Sales 0.88
PEG Ratio -1.60

Profitability Ratios

Profit Margin 7.61%
Operating Margin 9.80%
Return on Equity 22.33%
Return on Assets 7.43%

Financial Health

Current Ratio 1.87
Debt to Equity 29.51
Beta 1.26

Per Share Data

EPS (TTM) $10.50
Book Value per Share $52.09
Revenue per Share $139.49

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
vc3.4B11.802.3822.33%7.61%29.51
O'Reilly Automotive 91.2B38.39-74.53-174.09%14.16%-6.75
AutoZone 72.3B29.24-18.21-56.06%13.56%-3.17
Autoliv 9.7B13.813.9229.89%6.83%89.36
BorgWarner 9.5B41.231.604.44%1.50%67.18
LKQ 8.1B11.681.2611.21%5.04%90.49

Financial data is updated regularly. All figures are in the company's reporting currency.