COMP <GO>

THRM vs ADNT // FORWARD P/E MULTIPLE

Gentherm Inc (NASDAQ) VS. Adient plc (NYSE) • 15-METRIC TALLY: THRM 5 — ADNT 0

■ METRIC PARITY

LAST: $32.20 (-2.89%) • MKT CAP: $1.69B

forward-pe

—

LAST: $17.35 (+0.52%) • MKT CAP: $1.34B

forward-pe

—

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (THRM VS. ADNT) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	THRM	ADNT	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	24.20%	6.60%	+17.60	THRM	/gross-margins <GO>
Return on Invested Capital (ROIC)	8.70%	-16.20%	+24.90	THRM	/roic <GO>
EV/EBITDA & P/E Valuation	13.2x	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	3.62%	—	—	TIE	/fcf-yield <GO>
Operating Margin	5.50%	—	—	TIE	/operating-margins <GO>
Net Profit Margin	—	-1.90%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	2.90%	-1.00%	+3.90	THRM	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	3.81	—	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	4/9	4/9	0.00	TIE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	47.7	41.3	+6.41	THRM	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple ACTIVE	—	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$1.69B	$1.34B	$353.0M	THRM	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	THRM REV	ADNT REV	THRM GROSS %	ADNT GROSS %	THRM FCF	ADNT FCF
FY 2025	$1.50B	$14.54B	24.2%	6.6%	$61.1M	$449.0M
FY 2024	$1.46B	$14.69B	25.2%	6.3%	$36.3M	$543.0M
FY 2023	$1.47B	$15.39B	—	—	$119.3M	$667.0M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

THRM // BETA —

ADNT // BETA —