JCI Johnson Controls International plc Ordinary Share
$145,47
Harga · Jun 4, 2026
Fundamental per Mei 6, 2026
Rentang 52M
$101–$148
94% of range
Peringkat Analis
BUY
27 analysts
Target Harga
$151
+4% upside
P/E (TTM)
21.9
ROE
22.7%
Margin Laba Bersih
14.0%
JCI Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$145.47
Kapitalisasi Pasar
—
P/E (TTM)
21.9
EPS (TTM)
$5.03
Pendapatan (TTM)
$23.60B
Imbal Hasil Dividen
—
ROE
22.7%
D/E Utang/Ekuitas
0.1
Rentang 52M
$101 – $148
JCI Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda
Configure
Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS
Pendapatan & Laba Bersih
$23.60B
2016-09-30
→
2025-09-30
EPS
$5.03
2016-09-30
→
2025-09-30
Arus Kas Bebas
$2.12B
2016-09-30
→
2025-09-30
Margin
14.0%
2016-09-30
→
2025-09-30
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
JCI
Median Rekan
P/E (TTM)
21.9
25.7
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
JCI
Median Rekan
Gross Margin (Margin Kotor)
36.4%
43.5%
Net Profit Margin (Margin Laba Bersih)
14.0%
15.8%
ROA
8.2%
12.9%
ROE
22.7%
34.8%
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
JCI
Median Rekan
Debt / Equity (Utang / Ekuitas)
0.1
—
Current Ratio (Rasio Lancar)
0.9
1.2
Quick Ratio (Rasio Cepat)
0.6
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
JCI
Median Rekan
Revenue YoY (Pendapatan YoY)
2.8%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
4.6%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
1.1%
—
EPS YoY
99.6%
—
Net Income YoY (Laba Bersih YoY)
93.0%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
JCI
Median Rekan
Payout Ratio (Rasio Pembayaran Dividen)
29.7%
—
Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
Imbal Hasil Dividen
—
Rasio Pembayaran Dividen
29.7%
CAGR Dividen 5T
—
| Tanggal ex-dividen | Jumlah |
|---|---|
| 16 Maret 2026 | $0,4000 |
| 23 Juni 2025 | $0,3700 |
| 24 Maret 2025 | $0,3700 |
| 23 Des. 2024 | $0,3700 |
| 25 Sep. 2024 | $0,3700 |
| 24 Juni 2024 | $0,3700 |
| 22 Maret 2024 | $0,3700 |
| 15 Des. 2023 | $0,3700 |
| 22 Sep. 2023 | $0,3700 |
| 16 Juni 2023 | $0,3700 |
| 17 Maret 2023 | $0,3600 |
| 16 Des. 2022 | $0,3500 |
| 23 Sep. 2022 | $0,3500 |
| 17 Juni 2022 | $0,3500 |
| 18 Maret 2022 | $0,3500 |
| 17 Des. 2021 | $0,3400 |
| 24 Sep. 2021 | $0,2700 |
| 18 Juni 2021 | $0,2700 |
| 19 Maret 2021 | $0,2700 |
| 18 Des. 2020 | $0,2600 |
JCI Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
27 analis
- Beli Kuat 4 14,8%
- Beli 12 44,4%
- Tahan 11 40,7%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
20 analis · 2026-06-01
Median
$154.50
Sekarang
$145.47
Rendah
$111.00
Tinggi
$177.00
Target median
$154.50
+6,2%
Target rata-rata
$150.85
+3,7%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
0.04%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $1.19 | $1.13 | 0.06% |
| 31 Des. 2025 | $0.89 | $0.85 | 0.04% |
| 30 Sep. 2025 | $1.26 | $1.21 | 0.05% |
| 30 Juni 2025 | $1.05 | $1.02 | 0.03% |
| 31 Maret 2025 | $0.82 | $0.79 | 0.03% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| JCI | — | 21.9 | 2.8% | 14.0% | 22.7% | 36.4% |
| TT | $95.35B | 30.0 | 7.5% | 13.7% | 36.4% | — |
| ALLE | $13.70B | 21.4 | 7.8% | 15.8% | 33.4% | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 17
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $23.60B | $22.95B | $22.33B | $20.64B | $23.67B | $22.32B | $23.97B | $23.40B | $22.84B | $20.84B | $17.10B | $9.90B | |
| Cost of Revenue | $15.00B | $14.88B | $14.53B | $13.55B | $15.61B | $14.91B | $16.27B | $15.73B | $15.30B | $15.18B | $12.57B | $4.07B | |
| Gross Profit | $8.59B | $8.08B | $7.80B | $7.09B | $8.06B | $7.41B | $7.69B | $7.67B | $7.53B | $5.65B | $4.53B | · | |
| R&D Expense | $273M | $267M | $251M | $236M | $275M | $274M | $319M | $310M | $307M | $158M | $134M | $212M | |
| SG&A Expense | $5.76B | $5.66B | $5.39B | $5.08B | $5.26B | $5.67B | $6.24B | $5.64B | $5.72B | $4.19B | $3.19B | $2.57B | |
| Operating Income | · | · | · | · | · | · | · | · | · | · | · | $884M | |
| Interest Expense | · | · | · | $225M | $219M | $240M | $335M | $409M | $446M | $293M | $275M | $102M | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | · | $15M | |
| Other Non-op | · | · | · | · | · | · | · | · | · | · | · | $-82M | |
| Pretax Income | $1.97B | $1.52B | $1.11B | $1.11B | $2.61B | $903M | $1.06B | $1.55B | $1.15B | $1.06B | $931M | $715M | |
| Income Tax | $245M | $111M | $-468M | $-182M | $868M | $108M | $-233M | $197M | $322M | $197M | $71M | $100M | |
| Net Income | $3.29B | $1.71B | $1.85B | $1.53B | $1.64B | $631M | $5.67B | $2.16B | $1.61B | $-868M | $1.56B | $551M | |
| EPS (Basic) | $5.04 | $2.53 | $2.70 | $2.20 | $2.28 | $0.84 | $6.52 | $2.34 | $1.72 | $-1.30 | $2.39 | $1.31 | |
| EPS (Diluted) | $5.03 | $2.52 | $2.69 | $2.19 | $2.27 | $0.84 | $6.49 | $2.32 | $1.71 | $-1.29 | $2.36 | $1.29 | |
| Shares (Basic) | 651,800,000 | 673,800,000 | 684,300,000 | 696,100,000 | 716,600,000 | 751,000,000 | 870,200,000 | 925,700,000 | 935,300,000 | 667,400,000 | 655,200,000 | 421,000,000 | |
| Shares (Diluted) | 654,100,000 | 676,000,000 | 687,400,000 | 699,600,000 | 721,100,000 | 753,600,000 | 874,300,000 | 931,700,000 | 944,600,000 | 672,600,000 | 661,500,000 | 427,000,000 | |
| EBITDA | $865M | $816M | $848M | $830M | $845M | $822M | $825M | $1.08B | $1.19B | $953M | · | $1.23B |
Neraca 30
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $379M | $606M | $828M | $2.03B | $1.34B | $1.95B | $2.81B | $185M | $301M | $579M | $553M | $1.40B | |
| Receivables | $6.27B | $6.05B | $5.49B | $5.73B | $5.61B | $5.29B | $5.77B | $5.62B | $6.67B | $6.39B | $5.75B | $1.72B | |
| Inventory | $1.82B | $1.77B | $1.87B | $2.67B | $2.06B | $1.77B | $1.81B | $1.82B | $3.21B | $2.89B | $2.38B | $620M | |
| Prepaid Expense | · | · | · | · | · | · | · | · | · | · | · | $750M | |
| Other Current Assets | $1.68B | $1.15B | $991M | $1.26B | $992M | $1.03B | $1.91B | $1.18B | $1.91B | $1.44B | $1.69B | $406M | |
| Current Assets | $10.16B | $11.18B | $10.74B | $11.69B | $10.00B | $10.05B | $12.39B | $11.82B | $12.29B | $17.11B | $10.47B | $4.76B | |
| PP&E (Net) | $2.19B | $2.40B | $2.37B | $2.27B | $3.23B | $3.06B | $3.35B | $3.30B | $3.34B | $5.63B | $3.68B | $1.17B | |
| PP&E (Gross) | $6.11B | $5.85B | $5.67B | $6.54B | $6.51B | $5.93B | $5.84B | $5.46B | $10.21B | $9.05B | $13.00B | · | |
| Accum. Depreciation | $3.92B | $3.44B | $3.29B | $3.41B | $3.29B | $2.87B | $2.50B | $2.16B | $4.09B | $3.42B | $7.13B | $2.50B | |
| Goodwill | $16.63B | $16.73B | $16.77B | $16.18B | $18.34B | $17.93B | $18.18B | $18.38B | $18.59B | $21.02B | $4.46B | $4.20B | |
| Intangibles | $3.61B | $4.13B | $4.77B | $5.16B | $5.55B | $5.36B | $5.63B | $6.19B | $6.74B | $7.54B | $1.52B | $822M | |
| Other Non-current Assets | $5.20B | $5.05B | $4.48B | $3.87B | $3.56B | $3.35B | $1.82B | $3.07B | $3.93B | $3.51B | $2.80B | $1.37B | |
| Total Assets | $37.94B | $42.70B | $42.24B | $42.16B | $41.89B | $40.81B | $42.29B | $48.80B | $51.88B | $63.18B | $29.59B | $12.32B | |
| Accounts Payable | $3.61B | $3.39B | $3.50B | $4.37B | $3.75B | $3.12B | $3.58B | $3.41B | $4.27B | $4.00B | $5.17B | $764M | |
| Short-term Debt | $723M | $953M | $361M | $669M | $8M | $31M | $10M | $1.31B | $1.21B | $1.08B | $52M | · | |
| Current Liabilities | $10.94B | $11.96B | $11.08B | $11.24B | $9.10B | $8.25B | $9.07B | $11.25B | $11.85B | $16.33B | $10.45B | $3.85B | |
| Capital Leases | $1.08B | $921M | $1.02B | $987M | $1.05B | · | · | · | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | $36M | $727M | $1.73B | $1.54B | $391M | · | |
| Other Non-current Liabilities | $5.23B | $4.75B | $4.99B | $5.73B | $5.91B | $5.37B | $4.64B | $4.64B | $5.37B | $5.03B | $1.95B | $1.93B | |
| Total Liabilities | · | · | · | · | · | · | · | · | · | · | · | $8.24B | |
| Long-term Debt | $9.20B | $8.57B | $8.46B | · | · | · | · | · | · | · | · | $3.15B | |
| Total Debt | $723M | $953M | $385M | $669M | $8M | $31M | $10M | $1.31B | $1.21B | $1.12B | · | · | |
| Common Stock | $6M | $7M | $7M | $7M | $7M | $8M | $8M | $10M | $9M | $9M | $7M | $4M | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | · | $716M | |
| Retained Earnings | $0 | $848M | $1.38B | $1.15B | $2.02B | $2.47B | $4.83B | $6.60B | $5.23B | $9.18B | $10.80B | $5.17B | |
| Treasury Stock | $1.30B | $1.27B | $1.24B | $1.20B | $1.15B | $1.12B | $1.09B | $1.05B | $710M | $20M | $3.15B | $3M | |
| AOCI | $-642M | $-964M | $-955M | $-911M | $-434M | $-776M | $-795M | $-946M | $-473M | $-1.15B | $-1.06B | $-1.84B | |
| Stockholders' Equity | $12.93B | $16.10B | $16.55B | $16.27B | $17.56B | $17.45B | $19.77B | $21.16B | $20.45B | $24.12B | $10.34B | $4.04B | |
| Liabilities + Equity | $37.94B | $42.70B | $42.24B | $42.16B | $41.89B | $40.81B | $42.29B | $48.80B | $51.88B | $63.18B | $29.62B | $12.32B | |
| Shares Outstanding | · | · | · | · | · | · | · | · | · | · | · | 422,000,000 |
Arus Kas 19
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $865M | $816M | $745M | $717M | $845M | $822M | $825M | $824M | $919M | $953M | $860M | $342M | |
| Stock-based Comp | $140M | $107M | $107M | $98M | $76M | $74M | $95M | $106M | $134M | $142M | $90M | · | |
| Deferred Tax | $194M | $-407M | $-650M | $-191M | $36M | $-537M | $612M | $-739M | $573M | $-765M | $242M | $20M | |
| Amort. of Intangibles | $439M | $476M | $426M | $413M | $435M | $386M | $377M | $376M | $481M | $116M | $74M | $88M | |
| Restructuring | $546M | $510M | $1.05B | $701M | $242M | $783M | $235M | $255M | $347M | $288M | $215M | · | |
| Other Non-cash | $-1.94B | $-653M | $89M | $-333M | $-43M | $1.49B | $-5.46B | $-213M | $-3.50B | $2.91B | · | $-371M | |
| Operating Cash Flow | $2.55B | $1.57B | $1.86B | $1.24B | $2.55B | $2.48B | $1.74B | $1.52B | $371M | $1.91B | $1.60B | $542M | |
| CapEx | $434M | $494M | $446M | $487M | $552M | $443M | $586M | $645M | $760M | $1.25B | $1.14B | $246M | |
| Investing Cash Flow | · | · | $-1.18B | $-693M | $-1.09B | $-258M | $-533M | $1.57B | $-648M | $-887M | $470M | · | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | · | $2.06B | |
| Net Debt Issued | · | · | · | $-184M | $-507M | $-1.39B | $-2.33B | $-3.73B | $-1.30B | $-1.30B | · | $1.61B | |
| Stock Repurchased | $5.99B | $1.25B | $625M | $1.44B | $1.31B | $2.20B | $5.98B | $300M | $651M | $501M | $1.36B | $417M | |
| Net Stock Activity | $-5.99B | $-1.25B | $-625M | $-1.44B | $-1.31B | $-2.20B | $-5.98B | $-300M | $-651M | $-501M | · | $-417M | |
| Dividends Paid | $976M | $1.00B | $980M | $916M | $762M | $790M | $920M | $954M | $702M | $915M | $657M | $324M | |
| Financing Cash Flow | · | · | $-2.17B | $-516M | $-2.13B | $-2.82B | $-10.52B | $-3.75B | $-649M | $-946M | $-1.82B | · | |
| Net Change in Cash | $-369M | $-150M | $-1.15B | $725M | $-618M | $-861M | $2.62B | $-132M | $-322M | $26M | $189M | $509M | |
| Taxes Paid | $606M | $704M | $294M | $439M | $504M | $-386M | $377M | $81M | · | · | · | $98M | |
| Free Cash Flow | $2.12B | $1.07B | $1.68B | $1.40B | $2.00B | $2.04B | $1.16B | $1.48B | $-1.33B | $646M | · | $296M | |
| Levered FCF | · | · | · | $1.17B | $1.85B | $1.82B | $748M | $1.12B | $-1.67B | $773M | · | $208M |
Profitabilitas 8
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 36.4% | 35.2% | 33.5% | 33.0% | 34.1% | 33.2% | 32.1% | 29.9% | 30.9% | 19.4% | · | · | |
| Operating Margin | · | · | · | · | · | · | · | · | · | · | · | 8.9% | |
| Net Margin | 14.0% | 7.4% | 6.9% | 6.1% | 6.9% | 2.8% | 23.7% | 6.9% | 5.3% | -2.3% | · | 5.6% | |
| Pretax Margin | 8.3% | 6.6% | 6.4% | 6.8% | 11.0% | 4.0% | 4.4% | 9.2% | 8.5% | 4.2% | · | 7.2% | |
| EBITDA Margin | 3.7% | 3.6% | 3.2% | 3.3% | 3.6% | 3.7% | 3.4% | 3.5% | 3.9% | 2.5% | · | 12.4% | |
| ROA | 8.2% | 4.0% | 4.4% | 3.6% | 4.0% | 1.5% | 12.5% | 4.3% | 2.8% | -1.9% | · | 2.4% | |
| ROE | 22.7% | 10.4% | 11.3% | 9.3% | 9.2% | 3.6% | 28.3% | 10.3% | 7.2% | -5.0% | · | 7.2% | |
| ROIC | · | · | · | · | · | · | · | · | · | · | · | 18.8% |
Likuiditas & Solvabilitas 4
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.9 | 0.9 | 1.0 | 1.0 | 1.1 | 1.2 | 1.4 | 1.1 | 1.0 | 1.1 | · | 1.2 | |
| Quick Ratio | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | 0.9 | 0.6 | 0.6 | 0.5 | · | 0.8 | |
| Debt / Equity | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | 8.7 |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.8 | · | 0.4 | |
| Inventory Turnover | 8.3 | 8.2 | 6.6 | 7.4 | 8.2 | 8.3 | 9.0 | 6.8 | 6.8 | 10.2 | · | 6.5 | |
| Receivables Turnover | 3.8 | 4.0 | 4.6 | 4.5 | 4.3 | 4.0 | 4.2 | 4.6 | 4.6 | 5.5 | · | 5.6 |
Tingkat Pertumbuhan 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.8% | 2.8% | 8.2% | -12.8% | 6.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 4.6% | -1.0% | 0.02% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 1.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 99.6% | -6.3% | 22.8% | -3.5% | 170.2% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 31.9% | 3.5% | 47.4% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 43.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 93.0% | -7.8% | 20.7% | -6.4% | 159.4% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 29.0% | 1.4% | 43.1% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 39.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 4.3% | · | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 12
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $23.60B | $22.95B | $22.33B | $20.64B | $23.67B | $22.32B | $23.97B | $23.40B | $22.84B | $20.84B | · | $9.90B | |
| Net Income TTM | $3.29B | $1.71B | $1.85B | $1.53B | $1.64B | $631M | $5.67B | $2.16B | $1.61B | $-868M | · | $551M | |
| Market Cap | · | · | · | · | · | · | · | · | · | · | · | $15.23B | |
| P/E | 21.9 | 30.8 | 19.8 | 22.5 | 30.0 | 48.6 | 6.8 | 15.1 | 23.6 | -36.1 | · | 28.0 | |
| P/S | · | · | · | · | · | · | · | · | · | · | · | 1.5 | |
| P/B | · | · | · | · | · | · | · | · | · | · | · | 3.8 | |
| P / Cash Flow | · | · | · | · | · | · | · | · | · | · | · | 28.1 | |
| P / FCF | · | · | · | · | · | · | · | · | · | · | · | 51.5 | |
| Dividend Yield | · | · | · | · | · | · | · | · | · | · | · | 2.1% | |
| Earnings Yield | 4.6% | 3.2% | 5.1% | 4.5% | 3.3% | 2.1% | 14.8% | 6.6% | 4.2% | -2.8% | · | 3.6% | |
| Payout Ratio | 29.7% | 58.7% | 53.0% | 59.8% | 46.6% | 125.2% | 16.2% | 44.1% | 43.6% | -105.4% | · | 58.8% | |
| Annual Payout | $976M | $1.00B | $980M | $916M | $762M | $790M | $920M | $954M | $702M | $915M | · | $324M |
Laporan Laba Rugi 13
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $6.14B | $5.80B | $6.44B | $6.05B | $5.68B | $5.43B | $6.25B | $5.90B | $5.60B | $5.21B | $2.44B | $7.13B | $6.69B | $6.07B | $2.06B | $6.61B | |
| Cost of Revenue | $3.88B | $3.72B | $4.09B | $3.81B | $3.61B | $3.50B | $3.98B | $3.79B | $3.67B | $3.43B | $1.40B | $4.70B | $4.45B | $3.98B | $1.02B | $4.41B | |
| Gross Profit | $2.26B | $2.07B | $2.35B | $2.25B | $2.07B | $1.93B | $2.27B | $2.11B | $1.92B | $1.78B | $1.04B | $2.43B | $2.24B | $2.09B | $1.04B | $2.20B | |
| SG&A Expense | $1.40B | $1.22B | $1.52B | $1.42B | $1.43B | $1.40B | $1.37B | $895M | $2.06B | $1.33B | $682M | $1.55B | $1.58B | $1.57B | $666M | $1.59B | |
| Interest Expense | $60M | $42M | · | · | $56M | $67M | · | · | · | · | · | $79M | $71M | $69M | · | $54M | |
| Pretax Income | $738M | $708M | $355M | $705M | $501M | $408M | $648M | $1.02B | $-471M | $320M | $-73M | $793M | $223M | $170M | $8M | $504M | |
| Income Tax | $126M | $152M | $85M | $87M | $26M | $47M | $110M | $174M | $-153M | $-20M | $-202M | $-329M | $49M | $14M | $-372M | $61M | |
| Net Income | $613M | $524M | $1.69B | $701M | $478M | $419M | $633M | $975M | $-277M | $374M | $549M | $1.05B | $133M | $118M | $761M | $379M | |
| EPS (Basic) | $1.01 | $0.86 | $2.61 | $1.07 | $0.73 | $0.63 | $0.94 | $1.45 | $-0.41 | $0.55 | $0.80 | $1.54 | $0.19 | $0.17 | $1.09 | $0.55 | |
| EPS (Diluted) | $1.00 | $0.85 | $2.61 | $1.07 | $0.72 | $0.63 | $0.93 | $1.45 | $-0.41 | $0.55 | $0.80 | $1.53 | $0.19 | $0.17 | $1.08 | $0.55 | |
| Shares (Basic) | 612,000,000 | 611,000,000 | -1,324,700,000 | 655,400,000 | 659,000,000 | 662,000,000 | -1,356,200,000 | 670,300,000 | 679,000,000 | 680,700,000 | -1,372,800,000 | 683,300,000 | 686,800,000 | 687,000,000 | -1,399,500,000 | 692,200,000 | |
| Shares (Diluted) | 614,000,000 | 614,000,000 | -1,329,300,000 | 657,400,000 | 661,000,000 | 665,000,000 | -1,358,200,000 | 672,800,000 | 679,000,000 | 682,400,000 | -1,378,800,000 | 686,200,000 | 689,700,000 | 690,300,000 | -1,407,500,000 | 694,900,000 | |
| EBITDA | · | $164M | · | · | · | $193M | · | · | · | $231M | · | · | · | $203M | · | · |
Neraca 25
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $698M | $552M | $379M | $731M | $795M | $1.24B | $606M | $862M | $843M | $1.80B | $828M | $1.06B | $1.98B | $1.51B | $2.03B | $1.51B | |
| Receivables | $6.61B | $6.19B | $6.27B | $6.15B | $5.86B | $5.61B | $6.05B | $6.67B | $6.69B | $6.04B | · | $6.54B | $6.00B | $5.72B | · | $5.85B | |
| Inventory | $1.93B | $1.93B | $1.82B | $1.83B | $1.76B | $1.74B | $1.77B | $2.86B | $2.99B | $3.01B | · | $3.09B | $3.05B | $2.90B | · | $2.57B | |
| Other Current Assets | $1.73B | $1.75B | $1.68B | $1.15B | $1.08B | $1.04B | $1.15B | $1.56B | $1.35B | $1.20B | · | $1.32B | $1.28B | $1.29B | · | $1.24B | |
| Current Assets | $10.99B | $10.44B | $10.16B | $11.85B | $11.35B | $11.29B | $11.18B | $12.15B | $11.88B | $12.05B | · | $12.01B | $12.76B | $11.84B | · | $11.56B | |
| PP&E (Net) | $2.10B | $2.13B | $2.19B | $2.46B | $2.42B | $2.42B | $2.40B | $3.01B | $3.10B | $3.13B | $2.37B | $3.19B | $3.09B | $3.10B | $2.27B | $2.96B | |
| PP&E (Gross) | · | · | $6.11B | · | · | · | $5.85B | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | · | $3.92B | · | · | · | $3.44B | · | · | · | · | · | · | · | · | · | |
| Goodwill | $16.55B | $16.61B | $16.63B | $16.71B | $16.51B | $16.41B | $16.73B | $17.68B | $17.76B | $18.12B | $16.77B | $17.64B | $17.56B | $17.68B | $16.18B | $17.73B | |
| Intangibles | $3.48B | $3.55B | $3.61B | $3.86B | $3.88B | $3.96B | $4.13B | $4.32B | $4.72B | $4.83B | · | $4.83B | $4.63B | $4.67B | · | $4.76B | |
| Other Non-current Assets | $5.12B | $5.14B | $5.20B | $5.35B | $5.10B | $5.03B | $5.05B | $4.63B | $4.83B | $4.69B | · | $4.12B | $3.94B | $3.86B | · | $3.35B | |
| Total Assets | $38.35B | $37.98B | $37.94B | $43.39B | $42.37B | $42.10B | $42.70B | $43.33B | $43.46B | $43.98B | · | $42.78B | $43.42B | $42.80B | $42.16B | $42.32B | |
| Accounts Payable | $3.61B | $3.61B | $3.61B | $3.42B | $3.25B | $3.21B | $3.39B | $4.13B | $4.02B | $3.98B | · | $4.30B | $4.35B | $4.14B | · | $4.12B | |
| Short-term Debt | $882M | $436M | $723M | $1.28B | $1.26B | $882M | $953M | $1.52B | $2.21B | $2.00B | · | $186M | $1.74B | $1.03B | · | $2.08B | |
| Current Liabilities | $10.61B | $10.50B | $10.94B | $12.35B | $11.82B | $11.08B | $11.96B | $12.72B | $13.60B | $12.41B | · | $11.13B | $12.40B | $11.56B | · | $11.88B | |
| Capital Leases | · | · | $1.08B | $1.07B | $955M | $932M | $921M | $935M | $1.04B | $1.08B | · | $1.11B | $1.03B | $1.02B | · | · | |
| Other Non-current Liabilities | $5.38B | $5.33B | $5.23B | $4.97B | $4.74B | $4.70B | $4.75B | $5.16B | $5.42B | $5.47B | · | $5.36B | $5.69B | $5.79B | · | $5.52B | |
| Long-term Debt | · | · | $9.20B | · | · | · | $8.57B | · | · | · | · | · | · | · | · | · | |
| Total Debt | $882M | $436M | · | $1.28B | $1.26B | $882M | · | $1.52B | $2.21B | $2.00B | · | $186M | $1.74B | $1.03B | · | $2.08B | |
| Common Stock | $6M | $6M | $6M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | · | $7M | $7M | $7M | · | $7M | |
| Retained Earnings | $0 | $278M | $0 | $746M | $599M | $691M | $848M | $831M | $507M | $1.51B | · | $1.10B | $669M | $874M | · | $645M | |
| Treasury Stock | $1.36B | $1.35B | $1.30B | $1.30B | $1.30B | $1.30B | $1.27B | $1.27B | $1.26B | $1.26B | · | $1.24B | $1.24B | $1.23B | · | $1.20B | |
| AOCI | $-494M | $-631M | $-642M | $-1.28B | $-1.13B | $-1.04B | $-964M | $-1.05B | $-1.00B | $-933M | · | $-870M | $-846M | $-864M | · | $-662M | |
| Stockholders' Equity | $13.52B | $13.20B | $12.93B | $15.83B | $15.80B | $15.90B | $16.10B | $15.97B | $15.66B | $16.70B | · | $16.32B | $15.89B | $16.05B | · | $15.99B | |
| Liabilities + Equity | $38.35B | $37.98B | $37.94B | $43.39B | $42.37B | $42.10B | $42.70B | $43.33B | $43.46B | $43.98B | · | $42.78B | $43.42B | $42.80B | · | $42.32B |
Arus Kas 18
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $169M | $164M | $280M | $190M | $202M | $193M | $192M | $157M | $192M | $208M | $124M | $212M | $206M | $203M | $84M | $201M | |
| Stock-based Comp | $32M | $34M | $33M | $48M | $31M | $28M | $26M | $25M | $24M | $29M | $15M | $31M | $31M | $30M | $19M | $22M | |
| Deferred Tax | $-18M | $21M | $340M | $-39M | $-53M | $-54M | $-4M | $-3M | $-349M | $-80M | $-380M | $-102M | $-76M | $-92M | $50M | $-144M | |
| Amort. of Intangibles | $87M | $87M | $97M | $110M | $112M | $120M | $119M | $116M | $122M | $119M | $107M | $111M | $104M | $104M | $87M | $102M | |
| Restructuring | $57M | $87M | · | · | $62M | $33M | · | · | · | · | · | · | · | · | $147M | $121M | |
| Other Non-cash | · | $-132M | · | · | · | $-337M | · | · | · | $-811M | · | · | · | $-555M | · | · | |
| Operating Cash Flow | $672M | $611M | $968M | $787M | $550M | $249M | $1.35B | $665M | $-191M | $-111M | $1.02B | $813M | $314M | $-296M | $426M | $487M | |
| CapEx | $68M | $80M | $130M | $94M | $94M | $116M | $195M | $74M | $118M | $82M | $80M | $111M | $121M | $134M | $57M | $170M | |
| Investing Cash Flow | · | · | · | · | · | · | · | $-99M | $-137M | $-74M | · | $-262M | $-125M | $-189M | · | $-256M | |
| Debt Issued | $200M | $116M | · | $0 | $0 | $1.37B | · | $859M | $0 | $422M | · | $855M | $162M | $154M | · | $0 | |
| Net Debt Issued | · | $116M | · | · | · | $775M | · | · | · | $422M | · | · | · | · | · | · | |
| Stock Repurchased | $215M | $0 | $5.02B | $310M | $330M | $330M | $370M | $402M | $474M | $0 | $12M | $366M | $93M | $154M | $14M | $392M | |
| Net Stock Activity | · | $0 | · | · | · | $-330M | · | · | · | $0 | · | · | · | $-154M | · | · | |
| Dividends Paid | $244M | $245M | $243M | $243M | $245M | $245M | $247M | $249M | $252M | $252M | $251M | $248M | $240M | $241M | $242M | $244M | |
| Financing Cash Flow | · | $-464M | · | · | · | $201M | · | $-999M | $-551M | $1.23B | · | $-1.37B | $253M | $9M | · | $-415M | |
| Net Change in Cash | $140M | $175M | $-358M | $-62M | $-440M | $491M | $-121M | $-65M | $-931M | $973M | $-224M | $-897M | $464M | $-490M | $526M | $-279M | |
| Free Cash Flow | · | $531M | · | · | · | $133M | · | · | · | $-338M | · | · | · | $-430M | · | · | |
| Levered FCF | · | $498M | · | · | · | · | · | · | · | · | · | · | · | $-493M | · | · |
Profitabilitas 6
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 36.8% | 35.8% | · | 37.1% | 36.4% | 35.5% | · | 34.4% | 32.6% | 32.7% | · | 34.1% | 33.5% | 34.5% | · | 33.3% | |
| Net Margin | 10.0% | 9.0% | · | 11.6% | 8.4% | 7.7% | · | 13.5% | -4.1% | 6.1% | · | 14.7% | 2.0% | 1.9% | · | 5.7% | |
| Pretax Margin | 12.0% | 12.2% | · | 11.7% | 8.8% | 7.5% | · | 17.7% | -5.4% | 6.6% | · | 11.1% | 3.3% | 2.8% | · | 7.6% | |
| EBITDA Margin | · | 2.8% | · | · | · | 3.6% | · | · | · | 3.8% | · | · | · | 3.4% | · | · | |
| ROA | 1.5% | 1.3% | · | 1.6% | 1.1% | 0.97% | · | 2.3% | -0.64% | 0.86% | · | 2.5% | 0.31% | 0.28% | · | 0.90% | |
| ROE | 4.2% | 3.6% | · | 4.4% | 3.0% | 2.6% | · | 6.0% | -1.8% | 2.3% | · | 6.5% | 0.82% | 0.71% | · | 2.2% |
Likuiditas & Solvabilitas 3
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.0 | 1.0 | · | 1.0 | 1.0 | 1.0 | · | 1.0 | 0.9 | 1.0 | · | 1.1 | 1.0 | 1.0 | · | 1.0 | |
| Quick Ratio | 0.7 | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.7 | 0.6 | 0.6 | · | 0.6 | |
| Debt / Equity | 0.1 | 0.0 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.0 | 0.1 | 0.1 | · | 0.1 |
Efisiensi 3
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | |
| Inventory Turnover | 2.1 | 2.0 | · | 1.6 | 1.5 | 1.5 | · | 1.6 | 1.5 | 1.4 | · | 1.7 | 1.6 | 1.5 | · | 1.9 | |
| Receivables Turnover | 1.0 | 1.0 | · | 0.9 | 0.9 | 0.9 | · | 1.1 | 1.1 | 1.0 | · | 1.2 | 1.1 | 1.1 | · | 1.1 |
Valuasi (TTM) 5
| Metrik | Tren | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $23.67B | $22.95B | · | $23.05B | $22.60B | $22.13B | · | $23.84B | $24.62B | $25.10B | · | $26.50B | $25.47B | $24.64B | · | $24.91B | |
| Net Income TTM | $2.32B | $2.12B | · | $2.57B | $1.59B | $1.49B | · | $2.12B | $1.28B | $1.67B | · | $1.68B | $641M | $889M | · | $1.34B | |
| P/E | 36.0 | 36.6 | · | 27.3 | 33.5 | 35.6 | · | 21.3 | 35.1 | 23.6 | · | 27.9 | 64.8 | 50.0 | · | 25.1 | |
| Earnings Yield | 2.8% | 2.7% | · | 3.7% | 3.0% | 2.8% | · | 4.7% | 2.9% | 4.2% | · | 3.6% | 1.5% | 2.0% | · | 4.0% | |
| Payout Ratio | · | 46.8% | · | · | · | 58.5% | · | · | · | 67.4% | · | · | · | 204.2% | · | · |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| Pendapatan | $23.60B | $22.95B | $22.33B | $20.64B | $23.67B |
| Margin Kotor % | 36.4% | 35.2% | 33.5% | 33.0% | 34.1% |
| Laba Bersih | $3.29B | $1.71B | $1.85B | $1.53B | $1.64B |
| EPS Dilusian | $5.03 | $2.52 | $2.69 | $2.19 | $2.27 |
Neraca
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| Utang / Ekuitas | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Rasio Lancar | 0.9 | 0.9 | 1.0 | 1.0 | 1.1 |
| Rasio Cepat | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 |
Arus Kas
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $2.12B | $1.07B | $1.68B | $1.40B | $2.00B |
Berita Terbaru Berita utama terbaru yang menyebutkan perusahaan ini
- Daily Dividend Report: GD,SUI,WRB,JCI,NDSN
- Pasar Saham Indonesia yang Dijual Berlebihan Tetap Dipanggil Lebih Rendah Lagi
- Pembangun pusat data modular Armada raih $230 juta, akan bangun pabrik Arizona dengan investor baru Johnson Controls
- Bursa Indonesia Mungkin Akan Melanjutkan Deretan Kemenangan
- Johnson Controls Tingkatkan Prospek FY26 - Pembaruan
- Rentetan Kemenangan Mungkin Berlanjut untuk Pasar Saham Indonesia
- GRID, JCI, PWR, HUBB: Aliran Masuk Besar Terdeteksi di ETF
- Pasar Saham Indonesia Mungkin Menambah Kemenangannya
Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap
📊
Pilih metrik yang penting bagi Anda — klik ➕ di sebelah baris mana pun di Fundamental Lengkap di atas.
Pilihan Anda disimpan dan mengikuti Anda di semua ticker.