Johnson Controls-Hitachi Air Conditioning India Ltd
NSE:JCHAC
Intrinsic Value
The intrinsic value of one
JCHAC
stock under the Base Case scenario is
1 652.54
INR.
Compared to the current market price of 1 725.8 INR,
Johnson Controls-Hitachi Air Conditioning India Ltd
is
Overvalued by 4%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Johnson Controls-Hitachi Air Conditioning India Ltd.
Fundamental Analysis
Revenue & Expenses Breakdown
Johnson Controls-Hitachi Air Conditioning India Ltd
Balance Sheet Decomposition
Johnson Controls-Hitachi Air Conditioning India Ltd
| Current Assets | 13.7B |
| Cash & Short-Term Investments | 1.4B |
| Receivables | 4.3B |
| Other Current Assets | 8.1B |
| Non-Current Assets | 4.3B |
| Long-Term Investments | 7.8m |
| PP&E | 3.4B |
| Intangibles | 20.3m |
| Other Non-Current Assets | 859.9m |
Free Cash Flow Analysis
Johnson Controls-Hitachi Air Conditioning India Ltd
| INR | |
| Free Cash Flow | INR |
Earnings Waterfall
Johnson Controls-Hitachi Air Conditioning India Ltd
|
Revenue
|
26.1B
INR
|
|
Cost of Revenue
|
-18.1B
INR
|
|
Gross Profit
|
8B
INR
|
|
Operating Expenses
|
-7.6B
INR
|
|
Operating Income
|
429.6m
INR
|
|
Other Expenses
|
-50.3m
INR
|
|
Net Income
|
379.3m
INR
|
JCHAC Profitability Score
Profitability Due Diligence
Johnson Controls-Hitachi Air Conditioning India Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Score
Johnson Controls-Hitachi Air Conditioning India Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
JCHAC Solvency Score
Solvency Due Diligence
Johnson Controls-Hitachi Air Conditioning India Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
Johnson Controls-Hitachi Air Conditioning India Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
JCHAC Price Targets Summary
Johnson Controls-Hitachi Air Conditioning India Ltd
According to Wall Street analysts, the average 1-year price target for
JCHAC
is 1 836 INR
with a low forecast of 1 818 INR and a high forecast of 1 890 INR.
Dividends
Current shareholder yield for
JCHAC is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
JCHAC
stock under the Base Case scenario is
1 652.54
INR.
Compared to the current market price of 1 725.8 INR,
Johnson Controls-Hitachi Air Conditioning India Ltd
is
Overvalued by 4%.