Valuation Johnson Controls International Plc

Stocks

Market Closed - NYSE Other stock markets 01:30:02 13/06/2026 am IST			5-day change	1st Jan Change
144.96 ^USD	+0.66%		+0.91%	+21.05%

10/06	Bernstein Initiates Johnson Controls International at Outperform With $176 Price Target	MT
09/06	Morgan Stanley Adjusts PT on Johnson Controls International to $175 From $140, Maintains Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,488	33,903	36,200	51,845	71,950	88,442	-	-
Change	-	-30.08%	6.77%	43.22%	38.78%	22.92%	-	-
Enterprise Value (EV) ¹	54,892	40,832	44,213	60,727	81,451	96,953	95,512	93,924
Change	-	-25.61%	8.28%	37.35%	34.13%	19.03%	-1.49%	-1.66%
P/E Ratio	30x	22.5x	19.8x	30.8x	21.9x	31x	25.5x	22.1x
PBR	2.75x	2.08x	2.19x	3.26x	5.56x	6.48x	5.81x	5.11x
PEG	-	-6.38x	0.9x	-4.87x	0.2x	-4.49x	1.2x	1.5x
Capitalization / Revenue	2.05x	1.34x	1.35x	1.89x	3.05x	3.5x	3.27x	3.06x
EV / Revenue	2.32x	1.61x	1.65x	2.21x	3.45x	3.84x	3.53x	3.25x
EV / EBITDA	15.6x	11.1x	10.7x	13.9x	20.4x	20.9x	18.2x	16.1x
EV / EBIT	20.5x	14.2x	13.5x	17.3x	26.1x	24.9x	21.2x	18.5x
EV / FCF	27.5x	29.2x	26.3x	38.8x	38.4x	32.6x	28.8x	25.2x
FCF Yield	3.64%	3.42%	3.8%	2.58%	2.6%	3.06%	3.47%	3.96%
Dividend per Share ²	1.07	1.39	1.45	1.48	1.51	1.618	1.767	1.962
Rate of return	1.57%	2.82%	2.73%	1.91%	1.37%	1.12%	1.22%	1.35%
EPS ²	2.27	2.19	2.69	2.52	5.03	4.683	5.693	6.555
Distribution rate	47.1%	63.5%	53.9%	58.7%	30%	34.5%	31%	29.9%
Net sales ¹	23,674	25,299	26,793	27,418	23,596	25,264	27,075	28,901
EBITDA ¹	3,528	3,693	4,127	4,382	3,987	4,640	5,250	5,830
EBIT ¹	2,683	2,876	3,279	3,503	3,122	3,887	4,499	5,069
Net income ¹	1,637	1,532	1,849	1,705	3,291	2,840	3,384	3,849
Net Debt ¹	6,404	6,929	8,013	8,882	9,501	8,511	7,069	5,482
Reference price ²	68.08	49.22	53.21	77.61	109.95	144.96	144.96	144.96
Nbr of stocks (in thousands)	7,12,224	6,88,810	6,80,320	6,68,014	6,54,385	6,10,116	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JOHNSON CONTROLS INTERNATIONAL PLC	30.96x	3.84x	20.9x	1.12%	8.84TCr
TRANE TECHNOLOGIES PLC	30.87x	4.43x	21.6x	0.89%	10TCr
CARRIER GLOBAL CORPORATION	32.4x	3.07x	14.94x	1.36%	5.81TCr
DAIKIN INDUSTRIES,LTD.	25.75x	1.31x	9.46x	1.43%	4TCr
LENNOX INTERNATIONAL INC.	20.93x	3.33x	14.96x	1.01%	1.78TCr
WATSCO, INC.	29.47x	1.95x	18.51x	3.46%	1.53TCr
AAON, INC.	55.14x	5.43x	30.39x	0.31%	1.04TCr
A. O. SMITH CORPORATION	15.82x	2.16x	10.42x	2.44%	814.29Cr
NIBE INDUSTRIER AB	23.18x	2.04x	12.13x	1.33%	778.51Cr
BEIJER REF AB	25.18x	1.98x	15.14x	1.25%	721.16Cr
Average	28.97x	2.95x	16.85x	1.46%	3.54TCr
Weighted average by Cap.	30.09x	3.42x	18.16x	1.24%