Johnson Controls Financial Statements (JCI)
|
|
|
|
Report date
|
|
|
15.11.2021 |
15.11.2022 |
14.12.2023 |
19.11.2024 |
14.11.2025 |
|
06.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
23 668 |
20 637 |
22 331 |
22 952 |
23 596 |
|
24 433 |
|
Operating Income, bln rub |
|
|
2 767 |
2 012 |
2 437 |
2 421 |
2 828 |
|
3 316 |
|
EBITDA, bln rub |
? |
|
3 877 |
2 050 |
2 103 |
2 800 |
3 153 |
|
3 395 |
|
Net profit, bln rub |
? |
|
1 637 |
1 532 |
1 849 |
1 705 |
3 291 |
|
3 531 |
|
|
OCF, bln rub |
? |
|
2 487 |
1 990 |
2 221 |
2 098 |
1 399 |
|
1 769 |
|
CAPEX, bln rub |
? |
|
552.0 |
487.0 |
446.0 |
494.0 |
434.0 |
|
372.0 |
|
FCF, bln rub |
? |
|
1 935 |
1 503 |
1 775 |
1 604 |
965.0 |
|
1 397 |
|
Dividend payout, bln rub
|
|
|
762.0 |
916.0 |
980.0 |
1 000 |
976.0 |
|
975.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
46.5% |
59.8% |
53.0% |
58.7% |
29.7% |
|
27.6% |
|
|
OPEX, bln rub |
|
|
5 284 |
5 078 |
5 387 |
5 660 |
5 764 |
|
5 617 |
|
Cost of production, bln rub |
|
|
15 617 |
13 547 |
14 507 |
14 871 |
15 004 |
|
15 500 |
|
R&D, bln rub |
|
|
275.0 |
0.000 |
251.0 |
267.0 |
273.0 |
|
273.0 |
|
Interest expenses, bln rub |
|
|
418.0 |
337.0 |
245.0 |
462.0 |
157.0 |
|
192.0 |
|
|
Assets, bln rub |
|
|
41 890 |
42 158 |
42 242 |
42 695 |
37 939 |
|
38 354 |
|
Net Assets, bln rub |
? |
|
17 562 |
16 268 |
16 545 |
16 098 |
12 927 |
|
13 518 |
|
Debt, bln rub |
|
|
7 740 |
8 960 |
8 824 |
9 493 |
11 190 |
|
9 523 |
|
Cash, bln rub |
|
|
1 336 |
2 031 |
828.0 |
606.0 |
379.0 |
|
698.0 |
|
Net debt, bln rub |
|
|
6 404 |
6 929 |
7 996 |
8 887 |
10 811 |
|
8 825 |
|
|
Ordinary share price, rub |
|
|
68.1 |
49.2 |
|
77.6 |
110.0 |
|
144.9 |
|
Number of ordinary shares, mln |
|
|
679.0 |
679.0 |
679.0 |
673.8 |
651.8 |
|
606.9 |
|
|
Market cap, bln rub |
|
|
46 226 |
33 420 |
0 |
52 294 |
71 665 |
|
87 926 |
|
EV, bln rub |
? |
|
52 630 |
40 349 |
7 996 |
61 181 |
82 476 |
|
96 751 |
|
Book value, bln rub |
|
|
-6 322 |
-6 237 |
-4 999 |
-4 757 |
-7 319 |
|
-6 513 |
|
|
EPS, rub |
? |
|
2.41 |
2.26 |
2.72 |
2.53 |
5.05 |
|
5.82 |
|
FCF/share, rub |
|
|
2.85 |
2.21 |
2.61 |
2.38 |
1.48 |
|
2.30 |
|
BV/share, rub |
|
|
-9.31 |
-9.19 |
-7.36 |
-7.06 |
-11.2 |
|
-10.7 |
|
|
EBITDA margin, % |
? |
|
16.4% |
9.93% |
9.42% |
12.2% |
13.4% |
|
13.9% |
|
Net margin, % |
? |
|
6.92% |
7.42% |
8.28% |
7.43% |
13.9% |
|
14.5% |
|
FCF yield, % |
? |
|
4.19% |
4.50% |
|
3.07% |
1.35% |
|
1.59% |
|
ROE, % |
? |
|
9.32% |
9.42% |
11.2% |
10.6% |
25.5% |
|
26.1% |
|
ROA, % |
? |
|
3.91% |
3.63% |
4.38% |
3.99% |
8.67% |
|
9.21% |
|
|
P/E |
? |
|
28.2 |
21.8 |
0.00 |
30.7 |
21.8 |
|
24.9 |
|
P/FCF |
|
|
23.9 |
22.2 |
0.00 |
32.6 |
74.3 |
|
62.9 |
|
P/S |
? |
|
1.95 |
1.62 |
0.00 |
2.28 |
3.04 |
|
3.60 |
|
P/BV |
? |
|
-7.31 |
-5.36 |
0.00 |
-11.0 |
-9.79 |
|
-13.5 |
|
EV/EBITDA |
? |
|
13.6 |
19.7 |
3.80 |
21.9 |
26.2 |
|
28.5 |
|
Debt/EBITDA |
|
|
1.65 |
3.38 |
3.80 |
3.17 |
3.43 |
|
2.60 |
|
|
R&D/CAPEX, % |
|
|
49.8% |
0.00% |
56.3% |
54.0% |
62.9% |
|
73.4% |
|
|
CAPEX/Revenue, % |
|
|
2.33% |
2.36% |
2.00% |
2.15% |
1.84% |
|
1.52% |
|
| Johnson Controls shareholders |
