Financials Jones Lang LaSalle Incorporated

Equities

JLL

US48020Q1076

Real Estate Services

Market Closed - Nyse 04:00:02 2024-02-26 pm EST 5-day change 1st Jan Change
184.8 USD +1.04% Intraday chart for Jones Lang LaSalle Incorporated +0.80% -2.13%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 5,769 8,972 7,591 13,593 7,564 8,703 8,703 -
Enterprise Value (EV) 1 6,058 9,817 7,772 13,956 8,796 9,716 9,545 8,826
P/E ratio 12 x 16 x 19.3 x 14.6 x 12 x 40.3 x 17 x 12.9 x
Yield 0.65% 0.49% - - - - - -
Capitalization / Revenue 0.63 x 0.89 x 0.85 x 1.23 x 0.36 x 0.42 x 0.4 x 0.37 x
EV / Revenue 0.67 x 0.98 x 0.87 x 1.26 x 0.42 x 0.47 x 0.44 x 0.38 x
EV / EBITDA 6.36 x 8.8 x 9.04 x 9.33 x 7.05 x 12.9 x 9.22 x 7.14 x
EV / FCF 12.5 x 16.5 x 15.9 x 17.5 x -1,491 x 24.2 x 22.6 x 14.8 x
FCF Yield 7.97% 6.06% 6.29% 5.71% -0.07% 4.14% 4.43% 6.75%
Price to Book 1.58 x 1.65 x 1.37 x 2.18 x 1.28 x 1.32 x 1.26 x 1.18 x
Nbr of stocks (in thousands) 45,567 51,535 51,163 50,468 47,463 47,573 47,573 -
Reference price 2 126.6 174.1 148.4 269.3 159.4 182.9 182.9 182.9
Announcement Date 2/12/19 2/11/20 2/9/21 2/28/22 2/28/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 9,090 10,031 8,900 11,046 20,862 20,659 21,772 23,285
EBITDA 1 953.2 1,116 859.6 1,496 1,247 755.8 1,035 1,236
EBIT 1 706.9 715.4 559.1 1,044 868.1 524.1 750.4 960
Operating Margin 7.78% 7.13% 6.28% 9.45% 4.16% 2.54% 3.45% 4.12%
Earnings before Tax (EBT) 1 706 697.6 529.6 1,224 994.2 307.9 669.6 861.8
Net income 1 484.1 534.4 402.5 961.6 654.5 217.1 510.7 659.4
Net margin 5.33% 5.33% 4.52% 8.71% 3.14% 1.05% 2.35% 2.83%
EPS 2 10.54 10.87 7.700 18.47 13.27 4.537 10.78 14.23
Free Cash Flow 1 483.1 595.1 488.7 796.5 -5.9 402 423 596
FCF margin 5.31% 5.93% 5.49% 7.21% -0.03% 1.95% 1.94% 2.56%
FCF Conversion (EBITDA) 50.68% 53.32% 56.85% 53.22% - 53.19% 40.86% 48.22%
FCF Conversion (Net income) 99.79% 111.36% 121.42% 82.83% - 185.2% 82.83% 90.39%
Dividend per Share 2 0.8200 0.8600 - - - - - -
Announcement Date 2/12/19 2/11/20 2/9/21 2/28/22 2/28/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q2 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 2,508 2,805 3,604 4,801 5,278 5,178 5,605 4,716 5,052 5,111 5,794 5,012 5,377 5,527 6,297
EBITDA 1 332.4 352 622 273.6 359 276.2 338.5 109 116.1 205.2 312.3 159.8 245.1 270.3 381.3
EBIT 1 224.3 292.9 445.6 175.7 235.1 202.6 254.7 17.8 149.2 119.1 243.6 123.4 198.2 215.8 311
Operating Margin 8.95% 10.44% 12.37% 3.66% 4.45% 3.91% 4.54% 0.38% 2.95% 2.33% 4.2% 2.46% 3.69% 3.9% 4.94%
Earnings before Tax (EBT) 1 254.3 302 536.7 184.2 408.3 180.4 221.3 -11 4 73.8 213.4 85.03 164.8 185.4 288
Net income 1 200 237.2 421.4 145.6 193.9 140.2 174.8 -9.2 2.5 59.7 163.9 25.1 119.5 144.8 220.6
Net margin 7.98% 8.46% 11.69% 3.03% 3.67% 2.71% 3.12% -0.2% 0.05% 1.17% 2.83% 0.5% 2.22% 2.62% 3.5%
EPS 2 3.820 4.570 8.160 2.860 3.900 2.880 3.620 -0.1900 0.0500 1.230 3.450 1.431 2.698 3.085 4.765
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 8/4/21 11/3/21 2/28/22 5/9/22 8/3/22 11/2/22 2/28/23 5/4/23 8/3/23 11/2/23 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 289 846 181 363 1,232 1,014 842 123
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.3035 x 0.7575 x 0.2106 x 0.2424 x 0.9873 x 1.342 x 0.8134 x 0.0996 x
Free Cash Flow 1 483 595 489 797 -5.9 402 423 596
ROE (net income / shareholders' equity) 13.8% 12.1% 7.57% 17.3% 12.7% 4.88% 8.43% 10%
ROA (Net income/ Total Assets) 4.93% 4.51% 2.88% 6.8% 4.99% 2.09% 3.29% 4.09%
Assets 1 9,822 11,849 13,995 14,146 13,129 10,410 15,501 16,110
Book Value Per Share 2 80.40 105.0 108.0 124.0 124.0 138.0 145.0 154.0
Cash Flow per Share 13.20 9.840 21.30 18.70 - - - -
Capex 1 162 188 149 176 206 190 196 208
Capex / Sales 1.78% 1.87% 1.68% 1.59% 0.99% 0.92% 0.9% 0.89%
Announcement Date 2/12/19 2/11/20 2/9/21 2/28/22 2/28/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
182.9 USD
Average target price
196.1 USD
Spread / Average Target
+7.22%
Consensus
  1. Stock
  2. Equities
  3. Stock Jones Lang LaSalle Incorporated - Nyse
  4. Financials Jones Lang LaSalle Incorporated
-40% Limited-time offer: Our subscriptions help you unlock the best investment opportunities.
SIGN UP NOW