Loading…
Versigent PLC designs, manufactures, and distributes low- and high-voltage power electrical architectures. The company offers signal and data connectivity solutions, power distribution systems, high-voltage electrical distribution systems, and EV charging solutions. It serves the automotive, commercial vehicle, energy and grid, and other industries. The company was founded in 2026 and is based in Schaffhausen, Switzerland. Versigent PLC operates independently of Aptiv PLC as of April 1, 2026.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 10 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $8.8B | $889M | $492M | $481M | 29.8% | 6.1% | 20.6% |
| 2024 | $8.3B | $760M | $408M | $501M | 26.8% | -5.9% | -3.5% |
| 2023 | $8.8B | $840M | $423M | $-64M | 23.6% | 10.2% | -6.8% |
| 2022 | $8.0B | $694M | $454M | $383M | - | - | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total Revenue | 8,015 | 8,832 | 8,309 | 8,818 |
| Operating Revenue | 8,015 | 8,832 | 8,309 | 8,818 |
| Cost Of Revenue | 7,146 | 7,797 | 7,338 | 7,736 |
| Gross Profit | 869 | 1,035 | 971 | 1,082 |
| Operating Expense | 366 | 400 | 413 | 420 |
| Selling General And Administration | 351 | 388 | 411 | 419 |
| Total Expenses | 7,512 | 8,197 | 7,751 | 8,156 |
| Operating Income | 503 | 635 | 558 | 662 |
| Total Operating Income As Reported | 491 | 587 | 457 | 534 |
| EBITDA | 694 | 840 | 760 | 889 |
| Normalized EBITDA | 706 | 888 | 861 | 1,017 |
| EBIT | 503 | 635 | 558 | 662 |
| Interest Income | 1 | - | - | - |
| Net Interest Income | 1 | 4 | 4 | -29 |
| Other Non Operating Income Expenses | -7 | -8 | -10 | -15 |
| Other Income Expense | -19 | -56 | -111 | -143 |
| Interest Income Non Operating | 1 | - | - | - |
| Net Non Operating Interest Income Expense | 1 | 4 | 4 | -29 |
| Pretax Income | 485 | 583 | 451 | 490 |
| Tax Provision | 53 | 144 | 39 | -7 |
| Tax Rate For Calcs | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | -1.31 | -11.86 | -8.73 | -26.88 |
| Net Income Continuous Operations | 452 | 452 | 434 | 510 |
| Net Income From Continuing And Discontinued Operation | 454 | 423 | 408 | 492 |
| Net Income From Continuing Operation Net Minority Interest | 454 | 423 | 408 | 492 |
| Net Income | 454 | 423 | 408 | 492 |
| Net Income Common Stockholders | 454 | 423 | 408 | 492 |
| Net Income Including Noncontrolling Interests | 452 | 452 | 434 | 510 |
| Normalized Income | 464.69 | 459.14 | 500.27 | 593.12 |
| Diluted NI Availto Com Stockholders | 454 | 423 | 408 | 492 |
| Basic Average Shares | 71.05 | 71.05 | 71.05 | 71.05 |
| Diluted Average Shares | 71.05 | 71.05 | 71.05 | 71.05 |
| Reconciled Depreciation | 191 | 205 | 202 | 227 |
| Reconciled Cost Of Revenue | 6,970 | 7,604 | 7,138 | 7,510 |
| Total Unusual Items | -12 | -48 | -101 | -128 |
| Total Unusual Items Excluding Goodwill | -12 | -48 | -101 | -128 |
| Minority Interests | 2 | -29 | -26 | -18 |
| Earnings From Equity Interest Net Of Tax | 20 | 13 | 22 | 13 |
| Special Income Charges | -12 | -48 | -101 | -128 |
| Other Special Charges | - | - | - | 42 |
| Restructuring And Mergern Acquisition | 12 | 48 | 101 | 128 |
| Depreciation Amortization Depletion Income Statement | 15 | 12 | 2 | 1 |
| Depreciation And Amortization In Income Statement | 15 | 12 | 2 | 1 |
| Total Other Finance Cost | - | -4 | -4 | 29 |
| Other Operating Expenses | 7 | 8 | 10 | 15 |
| Amortization | 15 | 12 | 2 | 1 |
| Amortization Of Intangibles Income Statement | 15 | 12 | 2 | 1 |
Consumer Cyclical sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Versigent PLCthis co. | VGNT | $3.6B | 7.23↓ discount | 2.16 | 29.8% | 3.93 |
| Dorman Products, Inc. | DORM | $3.8B | 18.74 | 2.59 | 13.8% | 11.99 |
| Kontoor Brands, Inc. | KTB | $3.8B | 16.68 | 6.72 | 40.3% | 12.35 |
| Group 1 Automotive, Inc. | GPI | $3.6B | 11.17 | 1.30 | 11.7% | 11.07 |
| M/I Homes, Inc. | MHO | $3.6B | 8.85 |
| 1.13 |
| 12.7% |
| 6.84 |
| Asbury Automotive Group, Inc. | ABG | $3.5B | 7.20 | 0.91 | 12.6% | 9.38 |
| Signet Jewelers Limited | SIG | $3.4B | 11.60 | 1.74 | 15.0% | 5.67 |
| Advance Auto Parts, Inc. | AAP | $3.4B | 76.63 | 1.53 | 2.0% | 17.10 |
| Academy Sports and Outdoors, Inc. | ASO | $3.3B | 8.75 | 1.52 | 17.4% | 7.53 |
| Peer Median | - | 11.39 | 1.53 | 13.3% | 10.23 | |