Pricing Log in Create free account
Saturday 17 October 2026 Export LII’s income statement to Excel — free account

Lennox International, Inc.

LII Industrials Building Products & Equipment

Lennox International, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $5.2 billion, down 2.73% from fiscal 2024. In the quarter to June 2026, revenue grew 2.96%, EPS fell 1.40%, free cash flow grew 133.4% and total debt rose 1.49%, each against the same quarter a year earlier. Member of the S&P 500; dividend growth for twenty-five consecutive years.

357.73 0.77 −0.21%
Market cap
$12.4B
P/E
16.1×
Fwd P/E
20.8×
Dividend yield
1.49%
F-score
5/9
Altman Z
7.52
Beneish M
−2.35
Dividend safety
96/100
Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios Filings 10-Q 10-K
Auditor change
All filings →

Insider Decisions trades per month

Total sells 1.39
Totals in millions of $.
Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — — — — — —
Sell 1 — — 3 — — 1 — — — — —
Insider Ownership 9.80%

Capital & Financial Ratios $m

Market Cap 12,390.00
Revenue 5,302.20
Net Income 788.50
Free Cash Flow 740.60
Net Debt 1,117.20
Current Ratio 1.57 (at or above 1.5: strong)
Debt/Equity 0.90
P/E ratio 16.11
Fwd P/E 20.80
P/S ratio 2.34
P/B ratio 9.57 (above 6: high)
Past 5Y EPS Growth 19.79% (at or above 15%: strong)
This Y EPS Growth 0.97%
Next Y EPS Growth 9.58%
Next Y revenue growth 7.52%
Next 5Y EPS Growth 6.36%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 2.6×, against a ten-year median of 2.8×; over the ten years it ranged from 1.8× in 2016 to 4.8× in 2024.
P/E against its own 10 years 0.85%
10-year low 10-year high
P/S against its own 10 years 42.35%
10-year low 10-year high
P/B against its own 10 years 0.55%
10-year low 10-year high
EV/Sales against its own 10 years 37.97%
10-year low 10-year high
EV/FCF against its own 10 years 1.33%
10-year low 10-year high

Dividends

Payout Ratio 0.24
Annual Dividend Rate 5.32
Annual Dividend Yield 1.49%
total individual payouts
2028 Powerpack
2027 Powerpack
2026 5.47
1.30
1.36
1.36
2025 5.05
1.15
1.30
1.30
1.30
2024 4.55
1.10
1.15
1.15
1.15
2023 4.36
1.06
1.10
1.10
1.10
2022 4.10
0.92
1.06
1.06
1.06
2021 3.53
0.77
0.92
0.92
0.92
2020 3.08
0.77
0.77
0.77
0.77
2019 2.95
0.64
0.77
0.77
0.77
2018 2.43
0.51
0.64
0.64
0.64
2017 1.96
0.43
0.51
0.51
0.51
2016 1.65
0.36
0.43
0.43
0.43
predictions special payouts not included in total or ratios

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 69 422 35 52
Receivables 595 661 579 918
Inventory 699 853 1,153 1,152
Other 71 96 138 135
1,434 2,032 1,904 2,258
2023 2024 2025 Q'26
Payables 375 490 438 524
ST’ Debt 12 315 18 20
Other — — — —
1,015 1,313 1,192 1,439

Compound Annual Growth %

10y 5y 3y
Sales 4.13% 7.41% 3.26%
Cash Flow 7.92% 4.35% 35.83%
Earnings 15.75% 17.73% 17.47%
Book Value 27.61% 0.00% 0.00%

Revenue $m

Mar Jun Sep Dec Year
’26 1,135 1,545 — — —
’25 1,073 1,501 1,427 1,195 5,195
’24 1,047 1,451 1,498 1,345 5,341
’23 1,049 1,411 1,366 1,155 4,982
’22 1,013 1,366 1,245 1,094 4,718
’21 931 1,239 1,060 965 4,194
’20 724 941 1,055 914 3,634
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 16 172 — — —
’25 (36) 87 301 406 758
’24 (23) 184 452 332 946
’23 (79) 196 313 306 736
’22 (98) 97 171 132 302
’21 (17) 192 222 119 516
’20 (99) 105 440 166 612
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 (39) 137 — — —
’25 (61) 59 265 377 640
’24 (52) 156 412 269 785
’23 (114) 147 274 182 488
’22 (123) 76 151 99 203
’21 (42) 171 199 81 410
’20 (123) 87 428 144 535
Fiscal quarters ending in the months shown.

EPS $

Mar Jun Sep Dec Year
’26 3.35 7.72 — — —
’25 3.37 7.82 6.98 4.07 22.79
’24 3.47 6.87 6.68 5.52 22.54
’23 2.75 6.10 3.65 4.04 16.54
’22 2.29 4.96 3.99 2.65 13.88
’21 2.20 4.51 3.41 2.27 12.39
’20 0.33 2.60 3.42 2.89 9.24
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

2.8
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low 105.65 147.54 177.36 210.39 163.40 266.77 182.85 232.00 412.09 443.19

Analyst estimates 2026–2028

Powerpack
High 164.57 213.78 230.66 298.49 319.77 356.36 324.04 451.35 682.50 689.44
People
People Employees 10,600 11,450 11,350 11,200 10,300 11,000 13,200 12,600 14,200 12,900
Revenue/emp, $m 0.34 0.34 0.34 0.34 0.35 0.38 0.36 0.40 0.38 0.40
Income, $m
Income, $m Revenue 3,642 3,840 3,884 3,807 3,634 4,194 4,718 4,982 5,341 5,195
Gross margin, % 29.56 29.31 28.61 28.36 28.62 28.34 27.23 31.10 33.28 33.39
EBT 403 464 468 508 445 560 616 739 999 997
EBT margin, % 11.06 12.08 12.05 13.34 12.25 13.35 13.05 14.83 18.71 19.19
Net income 278 306 359 409 356 464 497 591 811 806
Depreciation 58 65 66 71 73 72 78 86 95 113
Per share, $
Per share, $ Revenue 83.91 90.99 95.66 97.62 94.89 112.74 132.17 140.34 150.04 147.59
Earnings 6.39 7.25 8.84 10.49 9.30 12.47 13.92 16.61 22.67 22.89
Cash flow 8.62 7.70 12.20 10.16 15.99 13.86 8.47 20.74 26.56 21.52
Capex (1.94) (2.32) (2.34) (2.67) (2.02) (2.85) (2.79) (6.99) (4.53) (3.34)
Free cash flow 6.68 5.38 9.86 7.48 13.97 11.01 5.68 13.75 22.04 18.19
Book value 0.88 1.19 (3.68) (4.36) (0.45) (7.23) (5.69) 8.04 27.03 33.04
Shares, m 43 42 41 39 38 37 36 36 36 35
Valuation, ×
Valuation, × P/E 24.01 28.57 24.70 23.21 29.40 25.99 17.32 26.54 26.89 21.74
P/S 1.83 2.28 2.29 2.50 2.89 2.88 1.83 3.14 4.06 3.29
P/B 175.51 174.47 0.00 0.00 0.00 0.00 0.00 54.89 22.55 14.70
EV/Sales 2.06 2.52 2.54 2.80 3.12 3.16 2.14 3.36 4.20 3.51
EV/FCF 25.84 42.63 24.68 36.48 21.21 32.39 49.70 34.31 28.57 28.46
Cash, $m
Cash, $m Operating cash flow 374 325 496 396 612 516 302 736 946 758
Capex (84) (98) (95) (104) (77) (106) (99) (248) (161) (117)
Free cash flow 290 227 400 292 535 410 203 488 785 640
Balance, $m
Balance, $m Working capital 117 483 81 118 386 348 (99) 419 719 712
Total debt 868 1,004 1,041 1,171 981 1,238 1,525 1,155 1,148 1,162
Net debt 818 936 995 1,131 852 1,201 1,464 1,086 725 1,128
Shareholders’ equity 38 50 (150) (170) (17) (269) (203) 285 962 1,163
Returns, %
Returns, % ROA 16.16 16.74 19.36 21.22 17.52 22.07 20.98 22.04 25.27 20.92
ROIC 31.35 31.35 37.70 42.73 35.84 39.57 32.53 36.07 38.54 28.42
ROE 397.99 693.98 (721.61) (255.60) (380.46) (324.36) (210.59) 1,438.44 130.05 75.83
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Lennox International, Inc. vs peers in Building Products & Equipment (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
MAS Masco Corporation $14.3B 16.8× 16.5× −2.88% (below 0%: shrinking) +25.00% (above 0%: growing) +67.78% (above 0%: growing) 43.57% 23.64% Compare
CSL Carlisle Companies Incorporated $13.3B 19.0× 18.5× +8.33% (above 0%: growing) +6.75% (above 0%: growing) −22.53% (below 0%: shrinking) 36.20% 22.45% Compare
LII Lennox International, Inc. $12.4B 16.1× 20.8× +2.96% (above 0%: growing) −1.40% (below 0%: shrinking) +133.39% (above 0%: growing) 34.91% 22.97%
WMS Advanced Drainage Systems, Inc. $9.7B 21.9× 21.2× +20.63% (above 0%: growing) +18.92% (above 0%: growing) −8.28% (below 0%: shrinking) 40.76% 25.43% Compare
OC Owens Corning Inc $9.0B — (loss-making) 13.4× +0.33% (above 0%: growing) −34.19% (below 0%: shrinking) +61.87% (above 0%: growing) 28.77% 17.49% Compare
SPXC SPX Technologies, Inc. $8.4B 29.5× 34.3× +22.92% (above 0%: growing) +40.18% (above 0%: growing) +96.84% (above 0%: growing) 40.18% 16.94% Compare
AWI Armstrong World Industries, Inc. $7.0B 23.0× 19.3× +11.16% (above 0%: growing) +12.44% (above 0%: growing) +13.13% (above 0%: growing) 41.31% 28.35% Compare
AAON AAON, Inc. $6.4B 37.8× 57.5× +101.23% (above 0%: growing) +263.16% (above 0%: growing) +52.96% (above 0%: growing) 24.32% 10.99% Compare
BLDR Builders FirstSource, Inc. $5.8B 59.4× 34.1× −8.77% (below 0%: shrinking) n/m −87.35% (below 0%: shrinking) 28.14% 3.33% Compare
Median of peers $8.7B 23.0× 20.3× +9.75% +18.92% +33.04% 38.19% 19.97%

All 35 Building Products & Equipment stocks →

LII metrics, ten years each

Lennox International, Inc. (LII) key facts

  • Concern: Lennox International, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $5.2 billion, down 2.73% from fiscal 2024.
  • Lennox International, Inc. (LII) is a Building Products & Equipment company in the Industrials sector, listed on the New York Stock Exchange.
  • As of October 16, 2026, LII traded at $357.73, a market capitalization of $12.4 billion.
  • Lennox International, Inc. pays an annual dividend of $5.32 per share, a yield of 1.49%, with a payout ratio of 24.1%.
  • Return on equity was 75.8% and debt-to-equity 0.90.
  • Its Piotroski F-score is 5 out of 9 and its Altman Z-score is 7.52 (safe zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Lennox International, Inc. (LII) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/LII · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com