Dauch

DCH · NYSE · Consumer Discretionary · Financials, fiscal 2016 to 2025

DCH · Last close · October 26, 2026

$4.61

Dauch's revenue fell 4.7% to $5.8 billion in fiscal 2025. Its operating margin was 1.9%, down from 3.9% a year earlier. Free cash flow was $155 million, down 25.2%. It paid out $3 million in dividends and buybacks, 2% of free cash flow. The diluted share count rose 0.6%.

DAUCH CORPORATION Latest fiscal year ended December 31, 2025 10-K filed February 13, 2026 · 0001062231-26-000020 Updated October 19, 2026

Revenue

$5.8B

4.7%

Operating margin

1.9%

2.0 pts

Net income

−$20M

$35M a year earlier

Free cash flow

$155M

25.2%

Return on capital

1.7%

3.1 pts

Market cap

$1.1B

Oct 26 close

P/E

—

Loss: no P/E

Operating margin is operating income as a share of revenue. Free cash flow is cash from operations minus capital spending. Return on capital is after-tax operating income as a share of the money invested in the business: debt plus equity, minus cash. Market cap is the last closing share price times the latest diluted share count, so it is approximate. P/E is the last close divided by diluted earnings per share over the last four quarters, or the latest fiscal year where the quarters aren't available; there is none when the company made a loss.

Charts show fiscal years, from the 10-K filings.

Revenue and margins

Revenue

US$ billions, fiscal years

Margins

Percent of revenue

GrossOperatingNetFree cash flow

Net income and earnings per share

From fiscal 2016 to 2024, earnings per share fell 25.5% a year and net income 21.4% a year, as new shares raised the share count by 53% and diluted each share's earnings. Dauch then lost money in fiscal 2025.

Net income

US$ billions, fiscal years; loss years in red.

Diluted earnings per share

US$ per share, fiscal years, restated for any stock splits; loss years in red.

Returns on capital

Return on capital and on equity

Percent. Return on capital is after-tax operating income over the money invested in the business (debt plus equity, minus cash); return on equity is net income over shareholders' equity. Both use the average of opening and closing balances.

Return on capitalReturn on equity

Cash flow

Free cash flow

US$ billions. Cash from operations minus capital expenditure; negative years in red.

Payouts and share count

Dividends and buybacks

US$ billions, cash paid in each fiscal year

DividendsShare buybacks

Diluted share count

Weighted-average diluted shares, millions

Valuation

Two ways to value Dauch yourself, both starting from its filings: a discounted cash flow model and the price-to-earnings method.

Discounted cash flow (DCF)

A discounted cash flow (DCF) model values a business as the cash it may generate in future, discounted back to today. The starting figures come from Dauch's 10-K (or, for net cash and shares, its latest 10-Q) and the assumptions are yours: start from one of three example scenarios, then change any figure to see what it implies for a share, and how that compares with the last share price.

Value per share on three example scenarios, from Dauch's fiscal 2025 free cash flow of $155M, net cash of −$3.4B at December 31, 2025 and 238 million diluted shares, from its filings. The scenarios are fitted to Dauch: the base scenario's growth in years 1 to 5 is its revenue growth over the last 3 years, 0.2% a year; the cautious and optimistic ones are lower and higher, and growth in years 6 to 10 is halfway to the long-run rate. The base scenario's discount rate is 13%: 11% for a cyclical or higher-risk business (Automotive Parts & Equipment), plus 1 point as a smaller company, worth $1.1B, plus 1 point for unsteady results (a loss in fiscal 2025); the cautious and optimistic ones use a point more and a point less. Select one to load it into the calculator. These are the model's arithmetic on those assumptions, not a forecast or a price target. A negative value means Dauch's net debt is larger than what that scenario's cash flows are worth today.

From the filings

Starting free cash flow, US$ millions

Cash from operations minus capital spending in fiscal 2025.

Net cash, US$ millions

Cash and short-term investments minus debt and finance leases at December 31, 2025. Negative means net debt.

Diluted shares, millions

Weighted-average diluted shares in the quarter to June 30, 2026. The count changed sharply since the 10-K (a stock split, merger or spin-off can do that), so this is the one that matches the share price.

Your assumptions

Start from

Fitted to Dauch's own revenue growth, as above. Cautious: growth of -2% then 0% a year, 2% after year 10, a 14% discount rate. Base: growth of 0% then 1% a year, 2.5% after year 10, a 13% discount rate. Optimistic: growth of 2% then 2.5% a year, 3% after year 10, a 12% discount rate.

Free cash flow growth, years 1 to 5 (% a year)

Free cash flow growth, years 6 to 10 (% a year)

Growth after year 10 (% a year)Long-run growth forever after year 10. Usually close to inflation, and always below the discount rate.

Discount rate (% a year)The yearly return an investor wants for the risk. A higher rate gives a lower value.

Value per share on these assumptions

—

Last close, October 26, 2026: $4.61
Value on these assumptions, against the last close: —

Cash flows in years 1 to 10, valued today: —
Everything after year 10, valued today: —
Plus net cash: —
Share of value from after year 10: —

Projected free cash flow

US$ billions. Each column is one year's projected free cash flow, split into what it is worth today and the part removed by discounting.

Value todayRemoved by discounting

How the value changes with two assumptions

Value per share in US$, with the growth rates above. The highlighted cell matches the current assumptions.

How the model works. Free cash flow grows at the first rate for five years and the second rate for five more, and each year is discounted at the discount rate. Everything after year 10 is valued as year-10 cash flow × (1 + growth after year 10) ÷ (discount rate − growth after year 10), discounted back ten years. Net cash is added and the total is divided by diluted shares. The result depends entirely on the assumptions. It is not a forecast, a price target or a recommendation. The last close is the consolidated US closing price, from Databento.

Price-to-earnings (P/E) method

Another common way to value a company is to multiply its earnings per share by a price-to-earnings (P/E) multiple: the number of years of today's earnings an investor pays for a share. A higher multiple usually means investors expect earnings to grow. Choose a multiple, for example from similar companies, to see the value it gives.

The P/E method needs positive earnings, and Dauch's latest diluted earnings per share were negative or zero.

Balance sheet

Fiscal year end	FY21	FY22	FY23	FY24	FY25
Cash and short-term investments	530	512	520	553	709
Debt incl. finance leases	3,174	2,950	2,850	2,662	4,117
Net debt (negative means net cash)	2,644	2,439	2,330	2,109	3,408
Net debt to EBITDA	3.4x	3.3x	3.7x	3.0x	6.0x
Debt to equity	6.9x	4.7x	4.7x	4.7x	6.4x
Interest coverage	1.2x	1.4x	0.7x	1.3x	0.6x
Current ratio	1.8x	1.7x	1.7x	1.6x	3.0x
Quick ratio	1.4x	1.3x	1.3x	1.2x	2.6x

US$ millions unless stated, at each fiscal year end. Net debt to EBITDA is debt minus cash, divided by operating income before depreciation and amortization: roughly how many years of those earnings the net debt equals. Debt to equity is debt as a multiple of shareholders' equity. Interest coverage is operating income divided by interest expense. The current ratio is current assets over current liabilities; the quick ratio leaves out inventory.

Insider trades

Over the 12 months between October 27, 2025 and October 26, 2026, 1 insider bought $182,000 of Dauch shares on the open market, and none sold any.

Date	Insider	Trade	Shares	Price	Value	Filing
Mar 13, 2026	David B. WalkerDirector	Bought	35,000	$5.20	$182,000	Form 4

Open-market purchases and sales by officers, directors and 10% owners, from their Form 4 filings with the SEC: one row per person, day and filing, at the day's average price. Grants, option exercises and shares withheld for tax aren't counted. Insiders buy and sell for many reasons, such as taxes, spreading their savings or a plan set up months earlier, so a trade on its own says little about where a company is heading. For information only, not investment advice. Insider trades at all companies

Piotroski F-score

The F-score counts how many of nine simple tests of profitability, funding and efficiency a company passed in a year (Piotroski, 2000). The more tests passed, the stronger the year: 8 or 9 is strong, 0 to 2 weak. Companies that report no gross profit are scored on the other eight.

Test	FY23	FY24	FY25
Net income is positive	Fail	Pass	Fail
Cash from operations is positive	Pass	Pass	Pass
Return on assets rose	Fail	Pass	Fail
Cash from operations exceeds net income	Pass	Pass	Pass
Debt fell relative to assets	Pass	Pass	Fail
Current ratio rose	Pass	Fail	Pass
Share count didn't rise	Fail	Fail	Fail
Gross margin rose	Fail	Pass	Fail
Revenue rose relative to assets	Pass	Pass	Pass
F-score	5 of 9	7 of 9	4 of 9
Accruals ratio	−7.9%	−8.1%	−7.3%

The accruals ratio is net income minus cash from operations, over average total assets.

Compare

Put Dauch side by side with any other company we cover: revenue, growth, margins, cash flow and returns, with ten years of charts.

Similar companies

Company	Year	Revenue growth	Operating margin	Free cash flow margin	Return on capital	Net debt to EBITDA	F-score	Compare
Dauch	FY25	−4.7%	1.9%	2.7%	1.7%	6.0x	4
Dana	FY25	−3.0%	1.9%	4.0%	3.1%	5.5x	7	Compare
LCI Industries	FY25	10.2%	6.8%	6.8%	10.2%	1.8x	8	Compare
Patrick Industries	FY25	6.3%	7.0%	6.2%	8.6%	2.9x	6	Compare
Visteon	FY25	−2.5%	—	—	19.3%	−1.0x	7	Compare

Each company's latest fiscal year. Fiscal years end in different months, so the periods don't line up exactly. Free cash flow margin is free cash flow as a share of revenue. Net debt to EBITDA is explained under the balance sheet, and the F-score above.

10 years of figures

Fiscal year	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Income statement
Revenue	3,948	6,266	7,270	6,531	4,711	5,157	5,802	6,080	6,125	5,837
Revenue growth	1.1%	58.7%	16.0%	−10.2%	−27.9%	9.5%	12.5%	4.8%	0.8%	−4.7%
Gross profit	726	1,119	1,140	903	583	723	705	624	741	704
Research and development	140	162	146	145	117	117	144	155	159	147
Operating income	381	543	106	−302	−396	241	244	147	241	112
Net income	241	337	−58	−484	−561	6	64	−34	35	−20
Diluted EPS (US$)	3.06	3.21	−0.51	−4.31	−4.96	0.05	0.53	−0.29	0.29	−0.17
Diluted shares (millions)	77	103	112	112	113	114	116	117	118	118
Cash flow
Cash from operations	408	647	772	560	455	538	449	396	455	412
Capital expenditure	223	478	525	433	216	181	171	195	248	256
Free cash flow	185	169	247	126	239	357	278	202	207	155
Dividends paid	0	0	0	0	0	0	0	0	0	0
Share buybacks	5	7	4	8	3	4	2	15	3	3
Acquisitions	6	896	1	9	0	5	89	2	7	2
Stock-based compensation	21	43	28	22	19	18	18	13	15	14
Balance sheet at fiscal year end
Cash and short-term investments	481	377	476	532	557	530	512	520	553	709
Debt incl. finance leases	1,416	4,051	3,876	3,692	3,463	3,174	2,950	2,850	2,662	4,117
Total assets	3,422	7,883	7,511	6,645	5,916	5,636	5,469	5,356	5,060	6,670
Total liabilities	2,918	6,343	6,024	5,664	5,543	5,178	4,842	4,751	4,497	6,030
Shareholders' equity	504	1,536	1,484	978	370	458	627	605	563	640
Margins and ratios
Gross margin	18.4%	17.9%	15.7%	13.8%	12.4%	14.0%	12.2%	10.3%	12.1%	12.1%
Operating margin	9.6%	8.7%	1.5%	−4.6%	−8.4%	4.7%	4.2%	2.4%	3.9%	1.9%
Net margin	6.1%	5.4%	−0.8%	−7.4%	−11.9%	0.1%	1.1%	−0.6%	0.6%	−0.3%
Free cash flow margin	4.7%	2.7%	3.4%	1.9%	5.1%	6.9%	4.8%	3.3%	3.4%	2.7%
Return on capital	21.5%	16.2%	1.7%	−5.3%	−8.4%	7.5%	7.7%	3.9%	4.8%	1.7%
Return on equity	59.8%	33.0%	−3.8%	−39.4%	−83.3%	1.4%	11.8%	−5.5%	6.0%	−3.3%
Return on assets	7.3%	6.0%	−0.8%	−6.8%	−8.9%	0.1%	1.2%	−0.6%	0.7%	−0.3%
Net debt to EBITDA	1.6x	3.8x	5.3x	13.4x	23.1x	3.4x	3.3x	3.7x	3.0x	6.0x

US$ millions unless stated. Where a later 10-K restated a year, the latest filed figure is shown. Download all figures (CSV, US$ millions)

Source: Dauch's Form 10-K filings, from SEC EDGAR. For information only, not investment advice. The Filing Desk is not affiliated with Dauch.