Valuation Johnson Controls International Plc

Equities

Market Closed - Nyse Other stock markets 02:30:02 13/12/2025 am IST			5-day change	1st Jan Change
114.76 ^USD	-2.80%		+0.46%	+45.39%

12/12	Intelligent Monitoring Group Limited agreed to acquire Bluesky Holdco Limited from Johnson Controls International plc for NZD 45 million.	CI
11/12	Intelligent Monitoring Agrees to Acquire NZ Security Provider, Fire Protection Services Firm for NZ$45 Million; Shares Rise 10%	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	70,134	-	-
Change	-	-30.08%	6.77%	43.22%	38.78%	-2.52%	-	-
Enterprise Value (EV) ¹	54,892	40,832	44,213	60,727	81,451	78,831	77,423	77,442
Change	-	-25.61%	8.28%	37.35%	34.13%	-3.22%	-1.79%	0.03%
P/E ratio	30x	22.5x	19.8x	30.8x	21.9x	25.1x	21.5x	18.9x
PBR	2.75x	2.08x	2.19x	3.26x	5.56x	5.21x	4.7x	4.35x
PEG	-	-6.38x	0.9x	-4.87x	0.2x	-2.78x	1.3x	1.4x
Capitalization / Revenue	2.05x	1.34x	1.35x	1.89x	3.05x	2.83x	2.68x	2.55x
EV / Revenue	2.32x	1.61x	1.65x	2.21x	3.45x	3.18x	2.96x	2.81x
EV / EBITDA	15.6x	11.1x	10.7x	13.9x	20.4x	17.3x	15.3x	14.3x
EV / EBIT	20.5x	14.2x	13.5x	17.3x	26.1x	21.3x	18.5x	16.7x
EV / FCF	27.5x	29.2x	26.3x	38.8x	38.4x	28x	24.9x	23.3x
FCF Yield	3.64%	3.42%	3.8%	2.58%	2.6%	3.57%	4.02%	4.29%
Dividend per Share ²	1.07	1.39	1.45	1.48	1.51	1.614	1.75	2.058
Rate of return	1.57%	2.82%	2.73%	1.91%	1.37%	1.41%	1.52%	1.79%
EPS ²	2.27	2.19	2.69	2.52	5.03	4.576	5.346	6.083
Distribution rate	47.1%	63.5%	53.9%	58.7%	30%	35.3%	32.7%	33.8%
Net sales ¹	23,674	25,299	26,793	27,418	23,596	24,823	26,198	27,545
EBITDA ¹	3,528	3,693	4,127	4,382	3,987	4,548	5,063	5,433
EBIT ¹	2,683	2,876	3,279	3,503	3,122	3,697	4,190	4,629
Net income ¹	1,637	1,532	1,849	1,705	3,291	2,713	3,104	3,537
Net Debt ¹	6,404	6,929	8,013	8,882	9,501	8,697	7,289	7,309
Reference price ²	68.08	49.22	53.21	77.61	109.95	114.76	114.76	114.76
Nbr of stocks (in thousands)	7,12,224	6,88,810	6,80,320	6,68,014	6,54,385	6,11,136	-	-
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	25.08x	3.18x	17.33x	1.41%	7.01TCr
TRANE TECHNOLOGIES PLC	29.71x	4.19x	20.62x	0.96%	8.67TCr
CARRIER GLOBAL CORPORATION	27.77x	2.49x	12.01x	1.73%	4.46TCr
DAIKIN INDUSTRIES,LTD.	20.94x	1.18x	8.14x	1.65%	3.76TCr
LENNOX INTERNATIONAL INC.	22.15x	3.6x	16.43x	0.97%	1.77TCr
WATSCO, INC.	28.55x	1.75x	16.39x	3.17%	1.34TCr
A. O. SMITH CORPORATION	18.07x	2.5x	11.86x	2.02%	956.84Cr
BEIJER REF AB	32.47x	2.37x	18.22x	0.95%	848.9Cr
NIBE INDUSTRIER AB	29.55x	2.15x	13.78x	1.06%	767.28Cr
AAON, INC.	57.62x	4.77x	27.4x	0.51%	635.37Cr
Average	29.19x	2.82x	16.22x	1.44%	3.02TCr
Weighted average by Cap.	27.06x	3.04x	16.23x	1.39%