EN DE

Johnson Controls-Hitachi Air Conditioning India Ltd (JCHAC) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹38.8B

JC Johnson Controls-Hitachi Air Conditioning India Ltd JCHAC · BSE
Price₹1,761
Fair Value₹442.30
Upside-74.9%
Quality66/100
Watch Johnson Controls-Hitachi Air Conditioning India Ltd for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.1% net margin
generates free cash flow
Trails peers (5/13)
Narrow moat 18/100
Evidence: High Range ₹320.60 – ₹564.01 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 6 days ago

A solid business, but screening 75% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹564.01). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹2,657 ₹915.68 Fair Value ₹442.30 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹915.68 – ₹2,657 · fair‑value band ₹320.60 – ₹564.01 · the ₹1,761 price screens above the ₹442.30 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Johnson Controls-Hitachi Air Conditioning India Ltd (JCHAC) currently trades at ₹1,761, while our model-based Fair Value estimate is ₹442.30, implying the stock looks roughly 74.9% overvalued today. The Quality Score stands at 66/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Johnson Controls-Hitachi Air Conditioning India Ltd generated revenue of ₹26.2B at a net margin of 1.1%. Revenue grew 2.2% year over year. It earns a return on equity of 5.3%. Net debt stands at ₹1.2B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹320.60 (bear case) to ₹564.01 (bull case); at ₹1,761, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 3% below its 52-week high and 72% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 8% fair-value upside, at -75%, JCHAC screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income ₹201.81 ₹221.33 ₹328.11 76
Growth DCF ₹347.50 ₹556.22 ₹902.08 72
Gordon GGM ₹13.81 ₹28.72 ₹45.56 70
All 26 models by family
DCF Models
FCF DCF ₹347.95 ₹570.37 ₹945.88 38
Owner Earnings ₹555.58 ₹933.26 ₹1,571 31
5Y Revenue Exit ₹310.07 ₹491.63 ₹733.76 39
5Y EBITDA Exit ₹439.25 ₹752.08 ₹1,140 41
5Y P/E Exit ₹367.50 ₹607.42 ₹876.56 38
10Y Revenue Exit ₹312.25 ₹487.43 ₹746.51 36
10Y EBITDA Exit ₹405.33 ₹675.88 ₹1,079 37
10Y P/E Exit ₹358.19 ₹571.21 ₹863.50 35
Earnings-Based
Graham-Dodd ₹147.12 ₹630.00 ₹860.69 54
Lynch FV ₹161.14 ₹230.21 ₹299.27 50
PEG = 1.0 ₹161.14 ₹230.21 ₹299.27 46
EPV ₹282.34 ₹320.98 ₹354.79 59
Dividend Discount
Gordon GGM ₹13.81 ₹28.72 ₹45.56 70
DDM Multi-Stage ₹13.81 ₹24.21 ₹30.14 61
Multiples
P/E Multiple ₹356.99 ₹475.99 ₹594.99 63
P/S Multiple ₹275.86 ₹367.81 ₹459.76 58
P/B Multiple ₹275.86 ₹367.81 ₹459.76 55
EV/EBIT ₹415.64 ₹537.35 ₹659.05 53
EV/EBITDA ₹524.07 ₹681.92 ₹839.77 54
EV/Revenue ₹296.64 ₹402.12 ₹507.60 43
Asset-Based
NCAV (Graham) ₹117.87 ₹157.94 ₹235.73 50
Growth DCF
Growth DCF ₹347.50 ₹556.22 ₹902.08 72
Rev-Margin DCF ₹310.07 ₹488.59 ₹713.57 67
Economic Profit
Residual Income ₹201.81 ₹221.33 ₹328.11 76
ROIC Compounder ₹300.83 ₹388.27 ₹509.00 67
Growth Earnings
Growth-Adj P/E ₹277.66 ₹396.66 ₹515.66 68

Widest divergence: DCF Models (₹571.21) versus Dividend Discount (₹24.21). Highest evidence: Residual Income (76).

Notify me when JCHAC reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹26.2B
Revenue growth (YoY) +2.2%
Net margin 1.1%
Return on equity 5.3%
Free cash flow ₹646M FY2025
P/E ratio 170.0
More key figures
Operating margin -12.6%
EPS (TTM) ₹10.36
EPS growth (YoY) -57.9%
Net debt ₹1.2B FY2023

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 66 · Market factors (momentum, volatility) 61

Profitability 54
Margins and returns on capital today
Quality Growth 70
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 67
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 65
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Johnson Controls-Hitachi Air Conditioning India Limited manufactures and distributes air conditioners, chillers, refrigerators, air purifiers, and variable refrigerant flow systems in India and internationally.

Full company description

Johnson Controls-Hitachi Air Conditioning India Limited manufactures and distributes air conditioners, chillers, refrigerators, air purifiers, and variable refrigerant flow systems in India and internationally. The company offers inverter, fixed speed, split, non-inverter, hot and cold, packaged, window, and cassette air conditioners (AC); ducted and ductless air conditioners; centralized AC and room AC controllers; and water- and air-cooled screw chillers, and centrifugal chillers; as well as air quality solutions, and AC apps and controllers. It provides after sales services, including repair and maintenance. The company offers its products under the Hitachi brand. It exports its products. The company was formerly known as Hitachi Home & Life Solutions (India) Limited and changed its name to Johnson Controls-Hitachi Air Conditioning India Limited in September 2016. The company was incorporated in 1984 and is headquartered in Kadi, India. Johnson Controls-Hitachi Air Conditioning India Limited is a subsidiary of JCHAC India Holdco Limited.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Johnson Controls-Hitachi Air Conditioning India Ltd reported revenue of ₹27.3B in FY2025 versus ₹16.3B in FY2021, a compound +13.7%/yr. Reported net income was ₹588M in FY2025, compounding +15.5%/yr from FY2021.

Growth Quality 63/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
₹27.3B
Latest YoY
+43.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.6%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.6%
Avg. growth/yr (6Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.3%
Revenue +13.7%/yr
FY21 ₹16.3B
FY22 ₹21.3B
FY23 ₹23.8B
FY24 ₹19.0B
FY25 ₹27.3B
Net income +15.5%/yr
FY21 ₹331M
FY22 ₹161M
FY23 −₹821M
FY24 −₹757M
FY25 ₹588M

JCHAC screens 75% overvalued. Compare with Midea Group →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Johnson Controls-Hitachi Air Conditioning India Ltd Fair Value". https://www.fairvalue-calculator.com/stock/JCHAC

Peer Group

Furnishings, Fixtures & Appliances · 319 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 66 · Top 25%
Fair Value upside −75% · Bottom 25%
Return on equity (TTM) 5% · Above median
Return on assets 2% · Above median
Net margin (TTM) 1% · Below median
Operating margin (TTM) -13% · Bottom 25%
Revenue growth 2% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 170.0× · Pricier than 75% of peers
P/B 6.06× · Pricier than 75% of peers
P/S (TTM) 1.48× · Pricier than median
P/FCF 0.6× · Cheaper than median
EV/EBITDA 38.4× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 18
FUTURE11 · sector 0
PAST21 · sector 19
HEALTH0 · sector 98
DIVIDEND0 · sector 55

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥84.34 ¥99.66 +18%
Gree Electric Appliances, Inc 000651 ¥40.23 ¥86.91 +116%
Haier Smart Home Co 600690 ¥21.79 ¥36.04 +65%
King Slide Works Co 2059 12,500 TWD 1,917 TWD -85%
Guangdong Songfa Ceramics Co 603268 ¥173.26 ¥38.83 -78%
Hisense Home Appliances Group 000921 ¥27.69 ¥50.62 +83%
Ecovacs Robotics Co 603486 ¥57.74 ¥54.14 -6%
Zhejiang Supor Co 002032 ¥41.68 ¥44.84 +8%
COWAY Co 021240 97,200 KRW 103,928 KRW +7%
Sichuan Changhong Electric Co 600839 ¥7.28 ¥4.71 -35%

Compare Johnson Controls-Hitachi Air Conditioning India Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Johnson Controls-Hitachi Air Conditioning India Ltd (JCHAC) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹442.30 versus a price of ₹1,761, about −75% (overvalued).
What is the fair value of JCHAC?
Our model-based fair value for Johnson Controls-Hitachi Air Conditioning India Ltd is ₹442.30 (as of Aug 13, 2026), built from audited fundamentals. The current price: ₹1,761.
What is the quality score of JCHAC?
Johnson Controls-Hitachi Air Conditioning India Ltd has a Quality Score of 66/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Johnson Controls-Hitachi Air Conditioning India Ltd (JCHAC)?
Johnson Controls-Hitachi Air Conditioning India Ltd reported trailing-twelve-month revenue of about ₹26.2B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of JCHAC?
The net profit margin of Johnson Controls-Hitachi Air Conditioning India Ltd is about 1.1%, meaning it keeps roughly 1.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Johnson Controls-Hitachi Air Conditioning India Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.