Last Price$606.63.9%
Market Cap$21.6B
LTM ROIC - WACC
28.9%
5Y avg
24.0%
Construction industry
median
2.0%
Stock quality & Intrinsic value
8/10
(0.5%) overvalued
Lennox International Inc. ROIC - WACC
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC - WACC | 7.3% | 8.0% | 7.4% | 5.9% | (0.1%) | 6.1% | 2.7% | 7.0% | 11.2% | 14.2% | 12.5% | 21.8% | 22.2% | 26.7% | 24.6% | 22.0% | 28.2% | 24.2% | 24.2% | 30.5% |
Overvalued or undervalued?
Check the intrinsic value for LII
and see if it's the right time to invest.
Lennox International Inc. (LII) ROIC - WACC comparison analysis
General
LTM ROIC - WACC
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Lennox International Inc.LII
28.9%
7.2%
36.4%
15.1%
Median Peer Set
3.7%
0.0%
(14.6%)
9.6%
Masco CorporationMAS
22.9%
(1.7%)
(100.0%)
10.5%
Carlisle Companies IncorporatedCSL
12.1%
9.1%
84.2%
26.2%
Advanced Drainage Systems, Inc.WMS
10.4%
(6.4%)
5.8%
17.7%
AAON, Inc.AAON
8.0%
31.5%
73.8%
15.2%
Trane Technologies plcTT
4.6%
12.2%
(99.8%)
0.0%
Fortune Brands Innovations, Inc.FBIN
2.9%
(2.0%)
(22.9%)
8.7%
Builders FirstSource, Inc.BLDR
(0.3%)
(4.1%)
(24.3%)
6.6%
Owens CorningOC
(1.6%)
13.4%
(43.9%)
5.9%
Johnson Controls International plcJCI
(1.8%)
(14.3%)
(6.3%)
7.4%
Carrier Global CorporationCARR
(6.2%)
1.8%
130.4%
14.8%
LII key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 3,366.2 12.9% | 3,671.1 9.1% | 3,749.7 2.1% | 3,481.4 (7.2%) | 2,847.5 (18.2%) | 3,096.4 8.7% | 3,303.6 6.7% | 2,949.4 (10.7%) | 3,199.1 8.5% | 3,367.4 5.3% | 3,467.4 3.0% | 3,641.6 5.0% | 3,839.6 5.4% | 3,883.9 1.2% | 3,807.2 (2.0%) | 3,634.1 (4.5%) | 4,194.1 15.4% | 4,718.4 12.5% | 4,981.9 5.6% | 5,341.3 7.2% |
| Cost of Goods Sold (COGS) | 2,258.2 | 2,515.9 | 2,697.1 | 2,507.9 | 2,054.1 | 2,204.6 | 2,470.0 | 2,227.1 | 2,337.9 | 2,464.1 | 2,520.0 | 2,565.1 | 2,714.4 | 2,772.7 | 2,727.4 | 2,594.0 | 3,005.7 | 3,433.7 | 3,434.1 | 3,569.4 |
% margin | 1,108.0 32.9% | 1,155.2 31.5% | 1,052.6 28.1% | 973.5 28.0% | 793.4 27.9% | 891.8 28.8% | 833.6 25.2% | 722.3 24.5% | 861.2 26.9% | 903.3 26.8% | 947.4 27.3% | 1,076.5 29.6% | 1,125.2 29.3% | 1,111.2 28.6% | 1,079.8 28.4% | 1,040.1 28.6% | 1,188.4 28.3% | 1,284.7 27.2% | 1,547.8 31.1% | 1,771.9 33.2% |
| Operating Expenses | 852.2 | 919.5 | 778.7 | 713.9 | 650.2 | 685.8 | 655.3 | 507.0 | 570.1 | 573.7 | 580.5 | 621.0 | 637.7 | 608.2 | 584.2 | 553.7 | 597.4 | 626.2 | 757.7 | 737.1 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 46.5 | 48.9 | 0.0 | 0.0 | 49.5 | 53.7 | 60.7 | 62.3 | 64.6 | 73.6 | 72.2 | 69.9 | 66.8 | 76.1 | 80.3 | 94.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 902.4 | 973.2 | 778.7 | 724.4 | 650.2 | 685.7 | 659.9 | 507.0 | 570.1 | 573.7 | 580.5 | 621.0 | 637.7 | 608.2 | 585.9 | 555.9 | 598.9 | 627.2 | 705.5 | 730.6 |
% margin | 253.4 7.5% | 222.4 6.1% | 248.7 6.6% | 220.1 6.3% | 109.2 3.8% | 190.4 6.1% | 147.7 4.5% | 219.1 7.4% | 289.0 9.0% | 334.7 9.9% | 305.4 8.8% | 429.4 11.8% | 494.5 12.9% | 509.5 13.1% | 499.2 13.1% | 478.5 13.2% | 590.3 14.1% | 656.2 13.9% | 790.1 15.9% | 1,034.8 19.4% |
| Interest Income | 0.0 | 0.0 | 0.0 | 3.8 | 1.2 | 13.7 | 1.9 | 1.8 | 2.0 | 1.7 | 1.6 | 1.1 | 1.5 | 0.8 | 1.1 | 1.4 | 1.0 | 1.1 | 4.3 | 0.0 |
| Interest Expense | 15.4 | 15.4 | 6.8 | 13.7 | 9.4 | 12.8 | 16.8 | 17.1 | 14.5 | 17.2 | 23.6 | 27.0 | 30.6 | 38.3 | 47.5 | 28.3 | 25.0 | 38.7 | 56.0 | 38.7 |
| Pre-tax Income | 235.0 | 218.4 | 258.2 | 206.3 | 100.9 | 176.6 | 130.6 | 201.7 | 274.3 | 317.6 | 282.6 | 402.7 | 464.0 | 467.9 | 507.9 | 445.2 | 560.1 | 615.8 | 737.5 | 993.8 |
% effective tax rate | 83.0 35.3% | 52.4 24.0% | 89.2 34.5% | 81.2 39.4% | 39.1 38.8% | 59.5 33.7% | 42.3 32.4% | 66.7 33.1% | 94.4 34.4% | 109.5 34.5% | 95.4 33.8% | 124.1 30.8% | 156.9 33.8% | 107.6 23.0% | 99.1 19.5% | 88.1 19.8% | 96.1 17.2% | 118.7 19.3% | 147.4 20.0% | 186.9 18.8% |
% margin | 150.5 4.5% | 166.0 4.5% | 169.0 4.5% | 122.8 3.5% | 51.1 1.8% | 116.2 3.8% | 88.3 2.7% | 90.0 3.1% | 171.8 5.4% | 205.8 6.1% | 186.6 5.4% | 277.8 7.6% | 305.7 8.0% | 359.0 9.2% | 408.7 10.7% | 356.3 9.8% | 464.0 11.1% | 497.1 10.5% | 590.1 11.8% | 806.9 15.1% |
| EPS | 2.35 | 2.37 | 2.55 | 2.17 | 0.91 | 2.13 | 1.68 | 1.77 | 3.45 | 4.30 | 4.16 | 6.39 | 7.25 | 8.84 | 10.48 | 9.30 | 12.47 | 13.92 | 16.62 | 22.67 |
| Diluted EPS | 2.11 | 2.26 | 2.43 | 2.11 | 0.91 | 2.08 | 1.65 | 1.75 | 3.39 | 4.23 | 4.09 | 6.32 | 7.14 | 8.73 | 10.37 | 9.23 | 12.37 | 13.89 | 16.53 | 22.54 |
% margin | 292.0 8.7% | 272.8 7.4% | 317.7 8.5% | 274.4 7.9% | 161.9 5.7% | 241.4 7.8% | 207.2 6.3% | 274.1 9.3% | 347.9 10.9% | 387.7 11.5% | 423.6 12.2% | 490.8 13.5% | 562.9 14.7% | 575.2 14.8% | 633.3 16.6% | 553.9 15.2% | 652.5 15.6% | 729.0 15.5% | 879.5 17.7% | 1,034.8 19.4% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Lennox International Inc.'s ROIC - WACC?
As of today, Microsoft Corp's last 12-month ROIC - WACC is 28.9%, based on the financial report for Dec 31, 2024 (Q4’2024). The average annual ROIC - WACC for Lennox International Inc. have been 23.4% over the past three years, and 25.2% over the past five years.
2) Is Lennox International Inc.'s ROIC - WACC Good?
As of today, Lennox International Inc.'s ROIC - WACC is 28.9%, which is higher than industry median of 2.0%. It indicates that Lennox International Inc.'s ROIC - WACC is Good.