Valuation Johnson Controls International Plc

Equities

Market Closed - Nyse Other stock markets 02:30:02 07/03/2026 am IST			5-day change	1st Jan Change
132.40 ^USD	-3.48%		-8.25%	+10.56%

04/03	Johnson Controls International plc Announces Quarterly Dividend, Payable on April 10, 2026	CI
04/03	Johnson Controls International Keeps Quarterly Dividend at $0.40 per Share; Payable April 10 to Shareholders of Record as of March 16	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	48,488	33,903	36,200	51,845	71,950	81,038	-	-
Change	-	-30.08%	6.77%	43.22%	38.78%	12.63%	-	-
Enterprise Value (EV) ¹	54,892	40,832	44,213	60,727	81,451	89,546	88,599	86,886
Change	-	-25.61%	8.28%	37.35%	34.13%	9.94%	-1.06%	-1.93%
P/E ratio	30x	22.5x	19.8x	30.8x	21.9x	28.5x	24.1x	20.8x
PBR	2.75x	2.08x	2.19x	3.26x	5.56x	5.79x	5.41x	4.74x
PEG	-	-6.38x	0.9x	-4.87x	0.2x	-3.79x	1.3x	1.3x
Capitalization / Revenue	2.05x	1.34x	1.35x	1.89x	3.05x	3.22x	3.03x	2.87x
EV / Revenue	2.32x	1.61x	1.65x	2.21x	3.45x	3.56x	3.31x	3.08x
EV / EBITDA	15.6x	11.1x	10.7x	13.9x	20.4x	19.7x	17.3x	15.4x
EV / EBIT	20.5x	14.2x	13.5x	17.3x	26.1x	23.5x	20.4x	17.9x
EV / FCF	27.5x	29.2x	26.3x	38.8x	38.4x	31.7x	27x	23.8x
FCF Yield	3.64%	3.42%	3.8%	2.58%	2.6%	3.16%	3.71%	4.21%
Dividend per Share ²	1.07	1.39	1.45	1.48	1.51	1.593	1.761	1.864
Rate of return	1.57%	2.82%	2.73%	1.91%	1.37%	1.2%	1.33%	1.41%
EPS ²	2.27	2.19	2.69	2.52	5.03	4.652	5.483	6.375
Distribution rate	47.1%	63.5%	53.9%	58.7%	30%	34.2%	32.1%	29.2%
Net sales ¹	23,674	25,299	26,793	27,418	23,596	25,148	26,739	28,228
EBITDA ¹	3,528	3,693	4,127	4,382	3,987	4,548	5,135	5,646
EBIT ¹	2,683	2,876	3,279	3,503	3,122	3,808	4,343	4,858
Net income ¹	1,637	1,532	1,849	1,705	3,291	2,866	3,290	3,730
Net Debt ¹	6,404	6,929	8,013	8,882	9,501	8,509	7,561	5,849
Reference price ²	68.08	49.22	53.21	77.61	109.95	132.40	132.40	132.40
Nbr of stocks (in thousands)	7,12,224	6,88,810	6,80,320	6,68,014	6,54,385	6,12,066	-	-
Announcement Date	05/11/21	03/11/22	12/12/23	06/11/24	05/11/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JOHNSON CONTROLS INTERNATIONAL PLC	28.46x	3.56x	19.69x	1.2%	8.1TCr
TRANE TECHNOLOGIES PLC	28.69x	4.13x	20.11x	0.92%	9.37TCr
CARRIER GLOBAL CORPORATION	24.59x	2.68x	12.71x	1.78%	4.88TCr
DAIKIN INDUSTRIES,LTD.	21.98x	1.17x	8.41x	1.65%	3.71TCr
LENNOX INTERNATIONAL INC.	21.43x	3.43x	15.22x	0.98%	1.8TCr
WATSCO, INC.	30.86x	1.94x	18.32x	3.36%	1.51TCr
A. O. SMITH CORPORATION	17.63x	2.54x	11.78x	2.04%	981.64Cr
NIBE INDUSTRIER AB	29.79x	2.15x	13.85x	1.09%	767.12Cr
BEIJER REF AB	28.3x	2.08x	16.35x	1.14%	724.19Cr
AAON, INC.	44.61x	4.4x	22.71x	0.45%	719.89Cr
Average	27.63x	2.81x	15.91x	1.46%	3.26TCr
Weighted average by Cap.	26.99x	3.16x	16.79x	1.35%