Friday 6 November 2026
Export DCH’s income statement to Excel — free account
Dauch Corporation
DCH Consumer Cyclical Auto Parts
Dauch Corporation’s revenue for fiscal 2025 (year ended December 2025) was $5.8 billion, down 4.71% from fiscal 2024.
- Revenue
- +92.4%
- EPS
- −100.0%
- Free cash flow
- −59.5%
- Total debt
- +91.7%
Quarter to June 2026, against a year earlier
4.44
0.35
−7.31%
Follow DCH
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 3,948 | 6,266 | 7,270 | 6,531 | 4,711 | 5,157 | 5,802 | 6,080 | 6,125 | 5,837 | 8,224 | +4.4% | 10,703 | 11,025 | 11,180 | +24.2% | |
| Gross margin, % | 18.39 | 17.86 | 15.69 | 13.82 | 12.37 | 14.02 | 12.15 | 10.27 | 12.10 | 12.07 | 10.86 | (6.3) pt | ||||||
| EBT | 299 | 340 | (114) | (533) | (610) | 1 | 66 | (24) | 63 | 2 | (189) | (44.5%) | ||||||
| EBT margin, % | 7.57 | 5.43 | (1.57) | (8.16) | (12.96) | 0.02 | 1.14 | (0.40) | 1.03 | 0.03 | (2.30) | (7.5) pt | ||||||
| Net income | 241 | 338 | (57) | (484) | (561) | 6 | 64 | (34) | 35 | (20) | (165) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 51.68 | 61.25 | 65.15 | 58.16 | 41.65 | 45.27 | 50.68 | 52.14 | 52.13 | 49.30 | 34.67 | (0.5%) | |||||
| Earnings | 3.06 | 3.21 | (0.51) | (4.31) | (4.96) | 0.05 | 0.53 | (0.29) | 0.29 | (0.17) | (1.08) | n/m | ||||||
| Cash flow | 5.34 | 6.32 | 6.91 | 4.98 | 4.02 | 4.73 | 3.92 | 3.40 | 3.88 | 3.48 | 1.29 | (4.6%) | ||||||
| Capex | (2.96) | (4.78) | (4.66) | (3.82) | (1.89) | (1.57) | (1.49) | (1.68) | (2.10) | (2.17) | (1.39) | (3.4%) | ||||||
| Free cash flow | 2.38 | 1.55 | 2.25 | 1.16 | 2.13 | 3.15 | 2.43 | 1.72 | 1.77 | 1.31 | (0.10) | (6.4%) | ||||||
| Book value | 6.60 | 15.05 | 13.32 | 8.73 | 3.30 | 4.02 | 5.48 | 5.19 | 4.79 | 5.41 | 6.39 | (2.2%) | ||||||
| Shares, m | 76 | 102 | 112 | 112 | 113 | 114 | 115 | 117 | 118 | 118 | 167 | +5.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 6.39 | 5.36 | 0.00 | 0.00 | 0.00 | 311.00 | 14.49 | 0.00 | 20.82 | 0.00 | 0.00 | 35.8 | |||||
| P/S | 0.38 | 0.29 | 0.17 | 0.19 | 0.20 | 0.21 | 0.15 | 0.17 | 0.11 | 0.13 | 0.13 | 0.2 | ||||||
| P/B | 2.95 | 1.16 | 0.83 | 1.23 | 2.53 | 2.32 | 1.40 | 1.68 | 1.22 | 1.19 | 0.69 | 1.7 | ||||||
| EV/Sales | 0.61 | 0.86 | 0.63 | 0.66 | 0.82 | 0.71 | 0.57 | 0.54 | 0.45 | 0.45 | 0.63 | 0.6 | ||||||
| EV/FCF | 13.27 | 33.98 | 18.20 | 33.11 | 15.96 | 10.13 | 11.82 | 16.32 | 13.24 | 16.80 | (230.47) | 18.3 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 408 | 647 | 772 | 560 | 455 | 538 | 449 | 396 | 455 | 412 | 307 | +0.1% | |||||
| Capex | (226) | (488) | (520) | (429) | (214) | (179) | (171) | (196) | (247) | (257) | (329) | +1.4% | ||||||
| Free cash flow | 182 | 159 | 251 | 130 | 241 | 359 | 278 | 200 | 208 | 155 | (23) | (1.8%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 648 | 729 | 673 | 831 | 898 | 816 | 794 | 805 | 740 | 2,401 | 1,061 | +15.7% | |||||
| Net debt | 923 | 3,598 | 3,332 | 3,109 | 2,898 | 2,574 | 2,410 | 2,249 | 2,072 | 1,844 | 4,145 | +8.0% | ||||||
| Shareholders’ equity | 504 | 1,540 | 1,486 | 980 | 373 | 458 | 627 | 605 | 563 | 640 | 1,516 | +2.7% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | 7.10 | 5.96 | (0.75) | (6.85) | (8.94) | 0.10 | 1.11 | (0.62) | 0.67 | (0.34) | (2.00) | (7.4) pt | |||||
| ROIC | 16.67 | 6.60 | 1.38 | (4.61) | (7.57) | 4.96 | 5.02 | 3.21 | 5.73 | 2.83 | 0.89 | (13.8) pt | ||||||
| ROE | 58.38 | 32.98 | (3.80) | (39.28) | (82.93) | 1.37 | 11.35 | (5.45) | 5.99 | (3.28) | (14.95) | (61.7) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 13,100 | 25,000 | 25,000 | 20,000 | 20,000 | 18,000 | 19,000 | 19,000 | 19,000 | 18,000 | — | +3.6% | |||||
| Revenue/emp, $m | 0.30 | 0.25 | 0.29 | 0.33 | 0.24 | 0.29 | 0.31 | 0.32 | 0.32 | 0.32 | — | +0.8% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Dauch Corporation vs peers in Auto Parts (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| HSAI Hesai Group Sponsored ADR | $1.7B | 26.5× | 23.1× | +28.66% (above 0%: growing) | +32.80% (above 0%: growing) | −29.90% (below 0%: shrinking) | 40.11% | 0.26% | Compare |
| THRM Gentherm Inc | $1.6B | 99.2× | 52.5× | +4.71% (above 0%: growing) | n/m | −45.38% (below 0%: shrinking) | 23.28% | 3.55% | Compare |
| ADNT Adient | $1.3B | 28.7× | 31.0× | +1.14% (above 0%: growing) | n/m | −59.87% (below 0%: shrinking) | 6.68% | 2.63% | Compare |
| GT The Goodyear Tire & Rubber Company | $1.3B | — (loss-making) | — (loss-making) | −2.26% (below 0%: shrinking) | n/m | −40.11% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| XPEL XPEL, Inc. | $1.1B | 18.9× | 20.8× | +9.88% (above 0%: growing) | +29.06% (above 0%: growing) | −41.79% (below 0%: shrinking) | 44.63% | 15.30% | Compare |
| DCH Dauch Corporation | $1.1B | — (loss-making) | — (loss-making) | +92.40% (above 0%: growing) | n/m | −59.49% (below 0%: shrinking) | 11.44% | 3.37% | |
| SMP Standard Motor Products, Inc. | $1.0B | 14.6× | 19.7× | +1.80% (above 0%: growing) | n/m | +72.08% (above 0%: growing) | 32.61% | 9.88% | Compare |
| PLOW Douglas Dynamics, Inc. | $849.9M | 13.2× | 14.0× | +34.48% (above 0%: growing) | +169.65% (above 0%: growing) | −129.22% (below 0%: shrinking) | 27.44% | 14.35% | Compare |
| FOXF Fox Factory Holding Corp. | $711.2M | — (loss-making) | — (loss-making) | −4.47% (below 0%: shrinking) | +42.86% (above 0%: growing) | +13.54% (above 0%: growing) | 30.63% | 4.89% | Compare |
| Median of peers | $1.2B | 22.7× | 22.0× | +3.26% | +37.83% | −40.95% | 29.04% | 4.22% |
Pay and ownership Proxy statement filed 19 March 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 11.52m | 13.09m | 76.86 |
| 2024 | 11.12m | 6.05m | 69.90 |
| 2023 | 12.20m | 13.72m | 105.64 |
| 2022 | 13.40m | 9.13m | 93.76 |
| 2021 | 11.18m | 14.07m | 111.87 |
Ownership
Directors and executive officers, together
2.10%
BlackRock, Inc.
7.10%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement