Johnson Controls

₹1172 -3.1 | 0.3%

WEBSITE BSE:523398 NSE : JCHAC 10 May, 16:01

Market Cap ₹3187 Cr.

Stock P/E -21.1

P/B 6

Current Price ₹1172

Book Value ₹ 196.9

Face Value 10

52W High ₹1393.5

Dividend Yield 0%

52W Low ₹ 938

Edit Ratio

Johnson Controls Research see more...

Overview Inc. Year: 1984Industry: Air Conditioners

Johnson Controls International PLC is a worldwide varied technology and multi industrial business enterprise. The Company is focused on developing energy solutions, integrated infrastructure and transportation systems. Its segments consist of Building Solutions North America, Building Solutions EMEA/LA, Building Solutions Asia Pacific and Global Products. It designs, manufactures and installs building products and structures around the arena, which includes heating, ventilation and air conditioning (HVAC) equipment, HVAC controls, electricity-management systems, safety structures, fireplace detection structures and fire suppression solutions. It offers electricity efficiency solutions and technical services, consisting of inspection, scheduled protection and alternative of mechanical and manipulate structures. It offers safety solutions with Qolsys, DSC, Bentel, Visonic, PowerG and Tyco merchandise. It also designs and manufactures custom air handlers and modular information facilities for hyperscale cloud and colocation carriers.

Johnson Controls Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Johnson Controls Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	492	397	576	694	1010	308	518	567	280	300
Other Income	2	2	1	3	4	3	3	3	2	2
Total Income	494	399	577	697	1014	311	521	570	282	302
Total Expenditure	487	392	529	655	997	362	520	603	324	303
Operating Profit	6	8	48	42	18	-51	1	-33	-42	-1
Interest	3	2	2	2	2	1	2	5	5	5
Depreciation	18	18	18	18	18	19	20	16	16	17
Exceptional Income / Expenses	0	0	0	-1	0	2	-15	0	-12	-13
Profit Before Tax	-14	-12	28	21	-3	-70	-35	-54	-75	-35
Provision for Tax	-3	-3	7	6	-1	-17	-9	-13	-18	-8
Profit After Tax	-11	-9	21	16	-2	-53	-26	-41	-56	-27
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-11	-9	21	16	-2	-53	-26	-41	-56	-27
Adjusted Earnings Per Share	-4	-3.4	7.6	5.8	-0.7	-19.5	-9.6	-15.1	-20.7	-10

Johnson Controls Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	930	1100	1573	1641	1917	2185	2241	2197	1647	2159	2384	1665
Other Income	2	6	7	2	7	7	15	10	13	9	14	10
Total Income	932	1106	1580	1642	1924	2193	2257	2207	1660	2168	2399	1675
Total Expenditure	884	1052	1435	1518	1750	1987	2078	2027	1535	2064	2405	1750
Operating Profit	48	53	145	125	175	206	179	180	125	105	-7	-75
Interest	7	12	8	10	4	2	3	5	14	9	8	17
Depreciation	20	30	36	46	52	53	44	56	75	72	75	69
Exceptional Income / Expenses	0	0	0	0	0	0	0	-1	7	-1	-16	-40
Profit Before Tax	21	11	101	69	118	151	132	118	43	23	-105	-199
Provision for Tax	5	3	23	19	37	51	46	35	10	6	-23	-48
Profit After Tax	15	8	78	50	81	100	86	84	33	16	-82	-150
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	15	8	78	50	81	100	86	84	33	16	-82	-150
Adjusted Earnings Per Share	6.7	3	28.6	18.4	29.9	36.8	31.6	30.7	12.2	5.9	-30.2	-55.4

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	10%	3%	2%	10%
Operating Profit CAGR	-107%	NAN%	NAN%	NAN%
PAT CAGR	-613%	NAN%	NAN%	NAN%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	6%	-20%	-8%	21%
ROE Average	-12%	-2%	5%	11%
ROCE Average	-12%	-0%	7%	13%

Johnson Controls Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	236	240	313	358	440	535	613	689	722	740	659
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	55	28	28	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	14	27	34	119	125	165	192	308	352	342	329
Total Current Liabilities	526	465	704	716	672	723	910	799	786	939	1004
Total Liabilities	831	760	1078	1193	1238	1423	1715	1795	1859	2021	1992
Fixed Assets	178	195	243	265	256	243	231	400	427	390	381
Other Non-Current Assets	29	33	27	117	132	165	282	285	285	308	312
Total Current Assets	625	532	808	811	850	1016	1202	1110	1147	1323	1299
Total Assets	831	760	1078	1193	1238	1423	1715	1795	1859	2021	1992

Johnson Controls Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	2	71	2	5	3	23	35	30	18	122	30
Cash Flow from Operating Activities	68	58	55	62	172	97	-81	140	321	-55	-31
Cash Flow from Investing Activities	-113	-72	-51	-69	-41	-32	-95	-107	-26	-46	-43
Cash Flow from Financing Activities	114	-56	0	6	-110	-53	170	-45	-191	9	65
Net Cash Inflow / Outflow	69	-70	4	-2	20	12	-6	-12	104	-92	-8
Closing Cash & Cash Equivalent	71	2	5	3	23	35	30	18	122	30	22

Johnson Controls Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	6.67	2.96	28.6	18.38	29.91	36.83	31.61	30.72	12.17	5.93	-30.21
CEPS(Rs)	15.46	14.01	41.81	35.13	48.98	56.3	47.85	51.42	39.93	32.46	-2.53
DPS(Rs)	1.5	1.5	1.5	1.5	1.5	1.5	1.5	0	0	0	0
Book NAV/Share(Rs)	79.16	88.27	115.07	131.64	161.91	196.84	225.45	253.23	265.48	272.11	242.43
Core EBITDA Margin(%)	4.56	3.94	8.07	6.83	7.99	8.81	7.31	7.76	6.8	4.42	-0.88
EBIT Margin(%)	2.73	1.94	6.4	4.39	5.85	6.79	6.03	5.61	3.46	1.47	-4.1
Pre Tax Margin(%)	2.03	0.94	5.92	3.83	5.64	6.7	5.91	5.38	2.64	1.05	-4.41
PAT Margin (%)	1.5	0.67	4.55	2.78	3.88	4.43	3.83	3.8	2.01	0.75	-3.44
Cash Profit Margin (%)	3.48	3.18	6.66	5.31	6.35	6.78	5.8	6.36	6.59	4.09	-0.29
ROA(%)	2.15	1.01	8.46	4.4	6.69	7.53	5.48	4.76	1.81	0.83	-4.09
ROE(%)	8.67	3.82	28.13	14.9	20.38	20.53	14.97	12.84	4.69	2.21	-11.74
ROCE(%)	8.29	6.07	26.74	16.27	24.1	29.27	20	14.95	7.26	4.21	-12.32
Receivable days	55.99	53.7	50.48	57.22	48.87	56.27	70.24	58.38	57.49	57.09	56.06
Inventory Days	102.73	90.71	83.46	99.93	82.99	72.9	81.23	106.55	158.68	128.99	129.38
Payable days	182.14	170.32	152.7	155.06	120.52	123.14	131.02	142.46	209.43	164.19	145.91
PER(x)	19.34	58.3	50.63	65.95	60.79	67.78	64.87	70.02	217.39	298.08	0
Price/Book(x)	1.63	1.96	12.58	9.21	11.23	12.68	9.09	8.49	9.97	6.49	4.2
Dividend Yield(%)	1.16	0.87	0.1	0.12	0.08	0.06	0.07	0	0	0	0
EV/Net Sales(x)	0.42	0.52	2.59	2.1	2.6	3.1	2.56	2.73	4.3	2.23	1.21
EV/Core EBITDA(x)	8.12	10.73	28.04	27.73	28.53	32.8	32	33.21	56.42	46.07	-422.9
Net Sales Growth(%)	16.53	18.25	43.02	4.3	16.87	13.98	2.56	-1.96	-25.07	31.13	10.44
EBIT Growth(%)	117.36	-16.48	369.47	-27.74	55.38	24.98	-11.92	-8.69	-53.79	-44.36	-407.98
PAT Growth(%)	369.18	-47.4	866.09	-35.73	62.73	23.14	-14.19	-2.8	-60.37	-51.3	-609.55
EPS Growth(%)	366.69	-55.59	866.08	-35.73	62.74	23.14	-14.19	-2.8	-60.37	-51.3	-609.55
Debt/Equity(x)	0.91	0.52	0.45	0.45	0.14	0.02	0.31	0.23	0	0.06	0.22
Current Ratio(x)	1.19	1.14	1.15	1.13	1.26	1.4	1.32	1.39	1.46	1.41	1.29
Quick Ratio(x)	0.61	0.52	0.45	0.44	0.58	0.79	0.71	0.48	0.56	0.53	0.43
Interest Cover(x)	3.87	1.95	13.23	7.8	27.95	77.44	50.21	24.57	4.2	3.47	-12.97
Total Debt/Mcap(x)	0.47	0.27	0.04	0.05	0.01	0	0.03	0.03	0	0.01	0.05

Johnson Controls Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	74.25	74.25	74.25	74.25	74.25	74.25	74.25	74.25	74.25	74.25
FII	0.88	0.99	1.01	1.04	0	0.77	0.63	0.49	0.48	0.5
DII	13.04	12.61	12.48	11.72	12.61	11.15	10.05	9.06	8.9	8.43
Public	11.82	12.15	12.26	12.99	13.14	13.83	15.07	16.19	16.36	16.82
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	2.02	2.02	2.02	2.02	2.02	2.02	2.02	2.02	2.02	2.02
FII	0.02	0.03	0.03	0.03	0	0.02	0.02	0.01	0.01	0.01
DII	0.35	0.34	0.34	0.32	0.34	0.3	0.27	0.25	0.24	0.23
Public	0.32	0.33	0.33	0.35	0.36	0.38	0.41	0.44	0.44	0.46
Others	0	0	0	0	0	0	0	0	0	0
Total	2.72	2.72	2.72	2.72	2.72	2.72	2.72	2.72	2.72	2.72

Pros

Debtor days have improved from 164.19 to 145.91days.
Company is almost debt free.

Cons

Company has a low return on equity of -2% over the last 3 years.
Stock is trading at 6 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Johnson Controls News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Johnson Controls

Add Watchlist

Johnson Controls Research see more...

Overview Inc. Year: 1984Industry: Air Conditioners

Johnson Controls Share Price

Alert Data

Quarterly Price

Peer Comparison

Johnson Controls Quarterly Results

Johnson Controls Profit & Loss

Growth Rates

Johnson Controls Balance Sheet

Johnson Controls Cash Flow

Johnson Controls Ratios

Johnson Controls Shareholding Pattern

Johnson Controls News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!