Valuation Johnson Controls International Plc

Equities

Market Closed - Nyse Other stock markets 02:30:02 07/12/2024 am IST			5-day change	1st Jan Change
84.34 ^USD	+1.50%		+0.57%	+46.32%

05/12	Johnson Controls Prices $250 Million Debt Offering	MT
05/12	Barclays Adjusts Price Target on Johnson Controls International to $83 From $75	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	30,394	48,488	33,903	36,200	51,845	55,849	-	-
Change	-	59.53%	-30.08%	6.77%	43.22%	7.72%	-	-
Enterprise Value (EV) ¹	36,262	54,892	40,832	44,213	60,727	60,999	63,367	62,124
Change	-	51.38%	-25.61%	8.28%	37.35%	0.45%	3.88%	-1.96%
P/E ratio	48.6x	30x	22.5x	19.8x	30.8x	23.8x	20.9x	18x
PBR	1.7x	2.75x	2.08x	2.19x	3.26x	3.25x	3.63x	3.05x
PEG	-	0x	-6.38x	0.9x	-4.87x	0.6x	1.5x	1.1x
Capitalization / Revenue	1.36x	2.05x	1.34x	1.35x	1.89x	2.37x	2.26x	2.14x
EV / Revenue	1.62x	2.32x	1.61x	1.65x	2.21x	2.59x	2.56x	2.38x
EV / EBITDA	11.4x	15.6x	11.1x	10.7x	13.9x	16.2x	15.1x	13.5x
EV / EBIT	15.3x	20.5x	14.2x	13.5x	17.3x	20.5x	18.7x	16.4x
EV / FCF	17.8x	27.5x	29.2x	26.3x	38.8x	33.7x	26.3x	22.1x
FCF Yield	5.61%	3.64%	3.42%	3.8%	2.58%	2.97%	3.8%	4.52%
Dividend per Share ²	1.04	1.07	1.39	1.45	-	1.557	1.667	1.753
Rate of return	2.55%	1.57%	2.82%	2.73%	-	1.85%	1.98%	2.08%
EPS ²	0.84	2.27	2.19	2.69	2.52	3.545	4.032	4.674
Distribution rate	124%	47.1%	63.5%	53.9%	-	43.9%	41.3%	37.5%
Net sales ¹	22,317	23,674	25,299	26,793	27,418	23,580	24,711	26,135
EBITDA ¹	3,187	3,528	3,693	4,127	4,382	3,774	4,190	4,600
EBIT ¹	2,365	2,683	2,876	3,279	3,503	2,973	3,388	3,785
Net income ¹	631	1,637	1,532	1,849	1,705	2,255	2,432	2,857
Net Debt ¹	5,868	6,404	6,929	8,013	8,882	5,150	7,518	6,276
Reference price ²	40.85	68.08	49.22	53.21	77.61	84.34	84.34	84.34
Nbr of stocks (in thousands)	7,44,048	7,12,224	6,88,810	6,80,320	6,68,014	6,62,185	-	-
Announcement Date	03/11/20	05/11/21	03/11/22	12/12/23	06/11/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
JOHNSON CONTROLS INTERNATIONAL PLC	23.44x	2.55x	15.94x	+1.87%	5.5TCr
TRANE TECHNOLOGIES PLC	37.41x	4.92x	25.42x	+0.80%	9.34TCr
CARRIER GLOBAL CORPORATION	42.64x	3.31x	16.09x	+1.07%	6.64TCr
DAIKIN INDUSTRIES, LTD.	20.01x	1.16x	8.5x	+1.75%	3.54TCr
LENNOX INTERNATIONAL INC.	30.85x	4.6x	22.2x	+0.68%	2.32TCr
WATSCO, INC.	39.37x	2.54x	23.55x	+2.05%	1.98TCr
AAON, INC.	60.43x	9.11x	36.89x	+0.24%	1.1TCr
A. O. SMITH CORPORATION	19.14x	2.68x	12.74x	+1.78%	1.05TCr
NIBE INDUSTRIER AB	152.92x	2.8x	26.46x	+0.70%	867.26Cr
BEIJER REF AB	38.07x	2.65x	20.58x	+0.85%	801.52Cr
Average	46.43x	3.63x	20.84x	+1.18%	3.31TCr
Weighted average by Cap.	37.16x	3.60x	19.72x	+1.21%