ランキングに戻る

Lennox International Inc (LII)

割安
IndustrialsBuilding Products & EquipmentUnited States

ファンダメンタル

71

株価

$356.36

時価総額

$12.73B

パート1 · 企業の価値

概要

Lennox International, founded in 1895 and based in Texas, designs, manufactures and sells heating, ventilation, air conditioning and refrigeration (HVACR) equipment, mainly in North America. Its products are furnaces, air conditioners, heat pumps, packaged systems and indoor air quality equipment for homes, plus rooftop and applied commercial HVAC systems, controls and commercial refrigeration equipment for buildings such as shops, restaurants and warehouses. It reaches the market through its own distribution network — including company-owned Lennox Stores that sell equipment, parts and supplies to installers — through independent wholesale distributors, and through direct contracts with large national accounts. Its 2025 net sales were $5,195.3 million.

収益の仕組み

Lennox earns nearly all of its revenue by selling equipment: it manufactures HVACR units and sells them to the contractors and dealers who install them, to wholesale distributors, and directly to national accounts. Alongside new equipment it sells replacement parts, components and supplies through its own stores, which is a recurring stream tied to the installed base, and in the commercial segment it also sells installation and maintenance services through National Account Services. There is no subscription: each sale is a one-off transaction, and the repeat business comes from equipment eventually wearing out and being replaced.

セグメント別売上高

Home Comfort Solutions64.4%

Residential heating and cooling: furnaces, air conditioners, heat pumps, packaged systems and indoor air quality equipment, sold to installing dealers for replacement of existing systems and for new homes. Net sales were $3,343.4 million in 2025.

Building Climate Solutions35.6%

Commercial climate control: unitary rooftop and applied HVAC equipment, controls, curbs and recycling services, commercial refrigeration under Heatcraft, and installation and maintenance work through National Account Services, sold to building owners, retail and restaurant chains and cold-storage operators. Net sales were $1,851.9 million in 2025.

競争優位性(moat)

ブランド · 狭い

Lennox's advantage rests on its brands and on a distribution network it largely owns. Residential equipment is chosen in practice by the contractor who installs it, and Lennox reaches those contractors directly through its own Lennox Stores, which also supply the parts they need day to day — a relationship competitors cannot easily displace, and one that keeps the installed base coming back for replacement equipment and parts. The 10-K, however, describes the HVACR business as competitive and names its ability to compete favourably as a risk factor: several large rivals sell comparable equipment, and the advantage looks durable rather than insurmountable.

需要を左右する要因

中程度の景気循環性

Two different demands sit inside the same company. Replacement — an air conditioner or furnace that fails and has to be changed — is largely non-deferrable and holds up through a downturn, and it is supported by the parts and service business tied to the installed base. New construction, which the company itself names as a driver in its risk factors, follows housing starts and commercial building activity and swings with rates and the economy. On top of both sits the weather: the filing says sales are seasonally higher in the second and third quarters, and that a cool summer or a mild winter depresses replacement demand. Changes in efficiency standards and refrigerant rules add their own cycle, because they can pull purchases forward before a deadline and leave a hole after it.

主なリスク

  • Competition in the HVACR business — The company discloses that it may not be able to compete favourably in the competitive HVACR business, where rivals contend on price, product features, efficiency and service.
  • Single-location plants and key suppliers — Lennox states that its ability to meet demand and stay profitable may be limited by production facilities concentrated in single locations, by reliance on certain key suppliers, and by unanticipated swings in customer demand.
  • Dependence on U.S. construction activity — The filing states that the company's financial performance is affected by the conditions and performance of the U.S. construction industry, which drives demand for equipment fitted in new homes and buildings.
  • Weather — The company discloses that cooler than normal summers depress sales of replacement air conditioning and refrigeration products and services, and that warmer than normal winters have the same effect on heating products.
  • Commodity prices and supply interruptions — Price volatility for the commodities and components it purchases, or significant supply interruptions, could adversely affect cash flow and results, according to the risk factors.
  • Environmental and efficiency regulation — Changes in environmental and climate-related legislation, government regulations or policies — the rules that govern refrigerants and minimum efficiency standards for HVAC equipment — could adversely affect results.
  • U.S. trade policy and tariffs — The company lists changes in U.S. trade policy, including the imposition of tariffs and the consequences that follow, among the factors that could adversely affect its results of operations.
  • Product liability, warranty claims and recalls — Lennox discloses that it may incur substantial costs as a result of product liability, warranty claims or product recalls.

顧客集中度

The annual report does not disclose a percentage of sales attributable to the largest customers. It describes a fragmented route to market — thousands of independent installing dealers reached directly or through company-owned Lennox Stores, independent wholesale distributors, and direct contracts with large national accounts such as retail and restaurant chains in the commercial segment — and notes reliance on the direct sales channel for a substantial part of revenue, but gives no single-customer figure.

強気材料

Buyers argue that most of Lennox's revenue comes from equipment that eventually breaks and must be replaced, a demand that does not disappear in a recession and that grows quietly with the installed base and with the parts and service business attached to it. They point to the company's own distribution — Lennox Stores and direct dealer relationships — as a channel rivals would have to rebuild from scratch, and to the commercial segment, which grew in 2025 while the residential side fell, as evidence the mix can offset a weak housing cycle. They also expect tightening efficiency standards and the shift in refrigerants to push customers toward newer, higher-priced equipment.

弱気材料

Sellers fear that the business is more cyclical and more weather-dependent than the replacement story suggests: 2025 group revenue fell to $5,195.3 million from $5,341.3 million in 2024, with the residential segment down while distributors worked off stock and new-home demand stayed soft. They note that the company itself flags exposure to U.S. construction activity, to cool summers and mild winters, to commodity price swings and to tariffs on imported components, and that plants concentrated in single locations leave little slack if one is disrupted. They also fear that regulatory changes which pull purchases forward leave a gap afterwards, and that in a competitive HVACR market price pressure from large rivals can erode margins.

Generated on 2026年9月19日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月19日 with claude-haiku-4-5 — shared with all users

P/E: 35.9Score: 54Market cap: $46.40B

Named first by Lennox in its own 10-K, Carrier sells residential furnaces, air conditioners and heat pumps through the same North American dealer network and also competes head-on in light-commercial rooftop units and refrigeration.

P/E: 34.2Score: 66Market cap: $96.49B

Trane and its American Standard brand fight for the same premium residential replacement customer in the United States and for the same light-commercial rooftop business.

P/E: 43.3Score: 59Market cap: $6.82B

AAON is a direct rival in commercial rooftop and applied units, the core of Lennox's Building Climate Solutions segment, competing for the same schools, retailers and light-industrial buildings.

Daikin Industries, Ltd. (ダイキン工業株式会社)6367

Through its Goodman and Amana brands, built in Texas, Daikin attacks the same US residential replacement market from the value end of the price range, and competes with Lennox in commercial units as well.

Rheem Manufacturing Company (Paloma Industries, Inc.)Not tracked

Rheem and Ruud sell residential and light-commercial heating and cooling equipment to the same contractors, and its Heat Transfer Products Group competes with Lennox's Heatcraft refrigeration business.

Robert Bosch GmbHNot tracked

Having taken over the York, Coleman and Luxaire residential and light-commercial HVAC brands, Bosch now sells to the same North American dealers and homeowners Lennox depends on.

貸借対照表と流動性

売上高

$5.26B

直近12か月(2026/3/31まで)

純利益

$794M

直近12か月(2026/3/31まで)

フリーキャッシュフロー

$639M

自己資本合計

$1.16B

負債合計

$2.92B

流動比率

1.57

利払い倍率

25.46

負債/EBITDA

1.69

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース割安

適正価値

$510.88

現在株価

$356.36

安全マージン

+30.2%

適正価値レンジ

$332.07 - $689.69

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$487.79
ディスカウンテッド・キャッシュフロー(DCF):$673.48
利益倍率(P/E):$330.34
グレアムの成長公式:$952.01
収益力価値(EPV):$215.99
正当化されたP/B:$299.13
配当割引モデル(ゴードン):$72.67
P/FFO(運用から生まれる資金):$422.21
中間サイクル利益:$404.80
売上高倍率:$433.29
アナリスト・コンセンサス:保有 (9B / 12H / 2S)
直近の決算サプライズ:-0.49%

バリュエーション指標

P/E レシオ

15.77

ROE

69.3%

P/B レシオ

10.18

P/FCF

18.70

粗利益率

33.2%

ROIC

27.3%

収益性レーダー

価値創造(経済的モート)

ROIC

27.3%

WACC

9.8%

ROIC − WACC

+17.5 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(20)

  • EPS shows upward trend
  • EPS CAGR 15.02%
  • Price CAGR 9.10%
  • ROIC 27.3%
  • Gross Margin 33.2%
  • P/FCF 18.70
  • Debt/Equity ratio
  • Operating Margin 19.7%
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 67.0%
  • Revenue Growth 5Y 7.4%
  • PEG Ratio 0.81
  • Earnings Quality (OCF/NI) 1.02
  • Share Dilution -1.2%
  • Piotroski F-Score 6/9

不合格(7)

  • P/B Ratio 10.18
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Analyst Consensus 39% Buy
  • Earnings Surprise avg -0.4%
  • Net Margin Trend 15.1% vs 15.2%

データなし(1)

  • Dividend Payout NaN%

Piotroski F-スコア

6/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

1.02

高品質:利益はキャッシュに裏付けられている

株式希薄化

-1.2%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Alok MaskaraCEO, President & Director54
Mr. Michael P. QuenzerExecutive VP & CFO47
Mr. Daniel M. Sessa J.D.Executive VP & Chief HR Officer60
Mr. Joseph F. NassabExecutive VP & President of Building Climate Solutions57
Ms. Sarah R. MartinExecutive VP & President of Home Comfort Solutions51
Mr. Chris A. KoselVP, Chief Accounting Officer & Controller58
Mr. Prakash BedapudiExecutive VP & CTO58
Ms. Chelsey PulcheonDirector of Investor Relations-
Ms. Monica M. BrownExecutive VP, Chief Legal Officer & Corporate Secretary52
Ms. Mary Ellen MondiVice President of Marketing & Communication-

監査リスク

3

取締役会リスク

3

報酬リスク

7

株主権利リスク

9

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-17

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-07-29

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-09-18

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for LII, sourced from Markets Gazette.

No recent news for LII.