Jones Lang Lasalle Inc (NYSE: JLL)

Sector: Real Estate Industry: Real Estate Services CIK: 0001037976
Market Cap 16.90 Bn
P/B 2.36
P/E 26.75
P/S 0.67
ROIC (Qtr) 7.15
Div Yield % 0.00
Rev 1y % (Qtr) 10.93
Total Debt (Qtr) 3.48 Bn
Debt/Equity (Qtr) 0.49

About

Jones Lang LaSalle Incorporated, better known as JLL, is a prominent player in the global commercial real estate and investment management industry. The company's history spans over two centuries, during which it has built a reputation as a reliable partner for clients involved in various aspects of commercial, industrial, hotel, residential, and retail properties. JLL's operations are divided into five segments, each offering a suite of services aimed at assisting clients in achieving their real estate objectives. These segments include Markets...

Read more

Price action

Investment thesis

Bull case

  • Operating cash flow of 1.11B provides exceptional 1585.14x coverage of minority interest expenses 700000, showing strong core operations.
  • Operating cash flow of 1.11B provides strong 10.38x coverage of stock compensation 106.90M, indicating sustainable incentive practices.
  • Strong tangible asset base of 11.80B provides 3.39x coverage of total debt 3.48B, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 912M exceeds capital expenditure of 197.60M by 4.62x, indicating strong organic growth funding capability.
  • Cash position of 428.90M provides exceptional 612.71x coverage of minority interest expenses 700000, indicating strong liquidity.

Bear case

  • Operating cash flow of 1.11B barely covers its investment activities of (349.40M), with a coverage ratio of -3.18, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 428.90M provide limited coverage of acquisition spending of (26.20M), which is -16.37x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Short-term investments of 1.47B significantly exceed cash reserves of 428.90M, which is 3.43x, indicating potentially excessive yield-seeking behavior at the expense of liquidity.
  • Free cash flow of 912M represents just -1.79x of debt issuance (508.10M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 6.71B provide limited buffer against comprehensive income items of (557.70M), which is -12.04x, indicating elevated exposure to market risks.

Segments Breakdown of Revenue (2024)

Identification of each significant currency of the entity. Breakdown of Revenue (2024)

Peer comparison

Companies in the Real Estate Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 CBRE Cbre Group, Inc. 51.14 Bn 41.65 1.30 9.48 Bn
2 CSGP Costar Group, Inc. 26.47 Bn 1,304.00 8.66 1.18 Bn
3 BEKE KE Holdings Inc. 21.08 Bn 43.29 1.45 2.96 Bn
4 JLL Jones Lang Lasalle Inc 16.90 Bn 26.75 0.67 3.48 Bn
5 FSV FirstService Corp 7.01 Bn 56.92 1.78 1.51 Bn
6 COMP Compass, Inc. 6.69 Bn -118.64 1.01 0.48 Bn
7 CIGI Colliers International Group Inc. 5.39 Bn 69.70 2.00 2.50 Bn
8 OPEN Opendoor Technologies Inc. 4.15 Bn -13.09 0.88 1.79 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.20 1.34
EV to Cash from Ops. EV/CFO 18.57 2.97
EV to Debt EV to Debt 5.92 6.15
EV to EBIT EV/EBIT 22.91 5.23
EV to EBITDA EV/EBITDA 16.78 18.71
EV to Free Cash Flow [EV/FCF] EV/FCF 22.60 -9.39
EV to Market Cap EV to Market Cap 1.22 4.27
EV to Revenue EV/Rev 0.81 3.62
Price to Book Value [P/B] P/B 2.36 2.10
Price to Earnings [P/E] P/E 26.75 45.45
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 0.38
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -6.05
Dividend per Basic Share Div per Share (Qtr) 0.00 0.22
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 0.42
Interest Coverage Int. cover (Qtr) 7.77 -2.22
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -12.59 -12,525.88
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -2.03 23.84
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 1.27
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 21.20 4.69
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 18.55 26.73
EBIT Growth (1y) % EBIT 1y % (Qtr) 27.33 12.80
EBT Growth (1y) % EBT 1y % (Qtr) 38.81 21.27
EPS Growth (1y) % EPS 1y % (Qtr) 32.67 22.42
FCF Growth (1y) % FCF 1y % (Qtr) 121.41 54.29
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 14.21 39.11
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.47 1.45
Cash Payout Ratio Cash Payout (Qtr) 0.00 -0.01
Cash Ratio Cash Ratio (Qtr) 0.06 1.45
Current Ratio Curr Ratio (Qtr) 1.10 2.16
Debt to Equity Ratio Debt/Equity (Qtr) 0.49 -0.06
Interest Cover Ratio Int Coverage (Qtr) 7.77 -2.22
Times Interest Earned Times Interest Earned (Qtr) 7.77 -2.22
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 4.60 -121.98
EBIT Margin % EBIT Margin % (Qtr) 3.55 -136.76
EBT Margin % EBT Margin % (Qtr) 3.10 -144.54
Gross Margin % Gross Margin % (Qtr) 54.00 32.87
Net Profit Margin % Net Margin % (Qtr) 2.50 -139.89