F

Aptiv PLC — Earnings Quality Grade F

APTV · Consumer Cyclical

Major red flags

Revenue
$20.4B
2025
Net Income
$165M
2025
Gross Margin
19.1%
Free Cash Flow
$1.5B
01

Screening Summary

15
Passed
1
Watch
2
Failed
-2.88
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 62 days, change +2 days YoY

A2AR vs Revenue Growth

AR growth 6.6% vs revenue growth 3.5%

A3Revenue vs CFFO

Revenue 3.5%, CFFO -10.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 10.4% vs COGS 3.1%. Normal

B2CapEx vs Revenue

CapEx growth -21.0% vs revenue 3.5%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 42.9%. Normal

B4Gross Margin

Gross margin 19.1%, change +0.3pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO far exceeds NI (ratio 13.2x). Non-cash charges depressing profits

C2Free Cash Flow

FCF $1.5B, FCF/NI = 9.27

C3Accruals Ratio

Accruals ratio = -8.6%. Low accruals

C4Cash vs Debt

Cash $1.9B covers only 23% of debt $8.1B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $6.6B = 72% of equity. Over 50%

D2Leverage

Debt/EBITDA = 3.6x. Healthy

D3Soft Asset Growth

Other assets 5.0% vs revenue 3.5%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -8% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.88 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.88
-4.0 Clean-2.22 Grey-1.78 Danger0
1.03
DSRI
AR growing faster than revenue?
0.985
GMI
Gross margin declining?
0.91
AQI
Asset quality deteriorating?
1.035
SGI
Revenue growth rate
0.993
DEPI
Depreciation slowing?
1.104
SGAI
SG&A ratio changing?
-0.0863
TATA
Accruals level
0.966
LVGI
Leverage increasing?
05

Altman Z-Score

2.97
Safe Zone
0 Distress1.102.605.0+ Safe
0.1584
Liquidity
0.266
Cumulative profit
0.0547
Operating efficiency
0.6617
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

Aptiv PLC (APTV) 财报排雷评级 F — EarningsGrade