Previous Close | $105.85 |
Intrinsic Value | $4.83 |
Upside potential | -95% |
Data is not available at this time.
Johnson Controls International plc operates as a global leader in smart, sustainable, and connected building technologies, serving commercial, industrial, and residential markets. The company specializes in HVAC systems, building automation, security, and fire detection solutions, leveraging its OpenBlue digital platform to enhance energy efficiency and operational performance. With a diversified portfolio spanning equipment, controls, and services, JCI capitalizes on the growing demand for intelligent building ecosystems and decarbonization initiatives. Its market position is reinforced by strong brand recognition, long-term customer relationships, and a recurring revenue model driven by service contracts and aftermarket sales. The company competes in a fragmented but high-growth industry, where technological innovation and sustainability mandates are reshaping competitive dynamics. JCI’s integrated offerings and global footprint position it to benefit from urbanization trends and regulatory tailwinds favoring energy-efficient infrastructure.
Johnson Controls reported $22.95 billion in revenue for FY 2024, with net income of $1.71 billion, reflecting a net margin of approximately 7.4%. Diluted EPS stood at $2.52, supported by disciplined cost management and pricing strategies. Operating cash flow of $2.1 billion underscores solid cash conversion, though capital expenditures of $494 million indicate ongoing investments in innovation and capacity. The company’s ability to balance growth and profitability remains central to its financial profile.
JCI’s earnings power is anchored in its high-margin service and solutions business, which provides stability amid cyclical demand for equipment. The company’s capital efficiency is evident in its ability to generate robust operating cash flow relative to net income, though elevated debt levels necessitate careful liquidity management. Strategic investments in digital platforms and sustainability-focused solutions aim to enhance long-term returns on invested capital.
The company maintains $606 million in cash and equivalents against total debt of $9.49 billion, reflecting a leveraged but manageable position. Debt maturities are staggered, and access to credit facilities provides flexibility. While leverage ratios are elevated, strong cash flow generation supports debt service obligations. Shareholders’ equity remains stable, with no immediate liquidity concerns.
JCI’s growth is driven by secular trends in smart buildings and energy efficiency, with service contracts providing recurring revenue. The company has consistently paid dividends, with a $1.48 per share payout in FY 2024, signaling commitment to shareholder returns. However, dividend growth may be tempered by reinvestment needs in high-ROIC opportunities, particularly in digital and sustainable technologies.
The market values JCI at a premium relative to pure-play industrial peers, reflecting its positioning in high-growth building technologies. Investors likely anticipate margin expansion from software-enabled services and cost synergies. Current multiples suggest expectations of mid-single-digit revenue growth and improved free cash flow conversion over the medium term.
JCI’s strategic advantages include its integrated product-service portfolio, global scale, and technological leadership in smart buildings. Near-term headwinds such as supply chain constraints and inflation are offset by pricing power and backlog strength. The long-term outlook remains positive, supported by regulatory tailwinds and increasing adoption of energy-efficient solutions across key markets.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |