Saturday 17 October 2026
Export JBTM’s income statement to Excel — free account
JBT Marel Corporation
JBTM Industrials Specialty Industrial Machinery
JBT Marel Corporation’s revenue for fiscal 2025 (year ended December 2025) was $3.8 billion, up 121.3% from fiscal 2024. In the quarter to June 2026, revenue grew 4.92%, EPS grew 671.4%, free cash flow fell 10.2% and total debt fell 12.6%, each against the same quarter a year earlier. Dividend growth for ten consecutive years, revenue growth for three.
104.24
1.69
−1.60%
Follow JBTM
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
0.00 | 47.60 | 5.11 | 22.66 | 41.62 | 33.39 | 27.82 | 21.96 | 43.36 | 37.23 |
Piotroski F-Score |
4 | 6 | 7 | 4 | 6 | 5 | 6 | 6 | 6 | 4 |
P/S ratio |
2.06 | 2.37 | 1.86 | 1.87 | 3.51 | 2.11 | 1.85 | 1.19 | 2.13 | 1.86 |
Altman Z-Score |
2.05 | 3.02 | 3.41 | 2.39 | 3.54 | 3.72 | 3.48 | 3.57 | 4.18 | 3.33 |
Altman Z″-Score (non-manufacturers) |
1.96 | 5.12 | 4.94 | 2.74 | 2.59 | 2.89 | 2.81 | 2.70 | 2.66 | 2.00 |
P/FCF ratio |
32.02 | 20.74 | 145.89 | 57.37 | 38.12 | 16.62 | 48.30 | 19.58 | 50.59 | 76.88 |
Beneish M-Score |
(1.31) | (2.81) | (2.30) | (2.65) | (2.68) | (2.98) | (2.30) | (2.52) | (2.59) | (2.21) |
P/Operating CF |
66.74 | 31.60 | (144.52) | 61.54 | 423.61 | 40.09 | 47.73 | 17.91 | 95.23 | 61.73 |
Dividend Safety Score |
47 | — | — | — | — | — | — | — | — | — |
P/B ratio |
1.76 | 2.63 | 2.08 | 3.28 | 6.55 | 5.72 | 6.31 | 5.01 | 7.89 | 13.93 |
Price to Tangible BV |
0.00 | 9.37 | 9.65 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/Sales |
2.51 | 2.38 | 1.96 | 2.43 | 3.94 | 2.39 | 2.19 | 1.37 | 2.35 | 2.20 |
EV/EBITDA |
20.92 | 19.69 | 12.72 | 18.55 | 27.92 | 17.54 | 16.76 | 13.08 | 19.61 | 21.30 |
EV/Operating CF |
27.89 | 17.59 | 43.89 | 28.64 | 31.56 | 16.35 | 38.60 | 17.12 | 36.66 | 44.09 |
EV/FCF |
38.95 | 20.87 | 153.62 | 74.90 | 42.82 | 18.80 | 57.17 | 22.52 | 55.65 | 91.16 |
Quick Ratio |
0.39 | 2.74 | 1.44 | 0.44 | 0.58 | 0.62 | 0.69 | 0.61 | 0.59 | 0.75 |
Current Ratio |
0.98 | 3.48 | 2.27 | 1.48 | 1.31 | 1.35 | 1.49 | 1.27 | 1.33 | 1.23 |
Net Debt/EBITDA |
3.72 | 0.11 | 0.64 | 4.34 | 3.06 | 2.03 | 2.60 | 1.71 | 1.79 | 3.34 |
Debt/Assets |
22.98% | 36.68% | 23.85% | 37.03% | 31.96% | 29.07% | 36.51% | 26.87% | 27.54% | 42.00% |
Debt/Equity |
0.42 | 0.81 | 0.43 | 1.08 | 0.91 | 0.82 | 1.23 | 0.85 | 0.87 | 2.77 |
Asset Turnover |
0.65 | 0.56 | 0.62 | 0.67 | 0.71 | 0.93 | 1.16 | 1.35 | 1.27 | 1.31 |
Operating CF/Net income |
(6.77) | 2.72 | 0.13 | 0.98 | 1.47 | 2.32 | 0.85 | 1.48 | 1.30 | 1.00 |
Capex/Depreciation |
(0.36) | (0.41) | (0.58) | (1.10) | (0.64) | (0.46) | (0.55) | (0.64) | (0.69) | (0.90) |
Interest Coverage |
1.66 | 6.10 | 6.78 | 8.14 | 11.21 | 11.73 | 10.01 | 10.35 | 10.57 | 10.74 |
| (1.68%) | 5.63% | 48.67% | 16.60% | 17.17% | 18.03% | 25.14% | 23.16% | 25.89% | 43.67% | |
| (0.87%) | 2.79% | 21.77% | 5.75% | 6.03% | 5.85% | 7.68% | 7.35% | 6.24% | 6.55% | |
ROIC |
1.92% | 4.72% | 6.23% | 4.57% | 5.79% | 9.15% | 9.57% | 11.21% | 11.36% | 9.78% |
Return on Tangible Assets |
(6.69%) | 5.47% | 67.45% | 25.08% | 27.29% | 25.50% | 25.84% | 27.92% | 21.17% | 22.37% |
Average Days of Receivables |
42.56 | 50.99 | 47.02 | 46.02 | 62.30 | 49.88 | 54.20 | 48.18 | 50.40 | 70.41 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
29.38% | 29.53% | 24.61% | 24.50% | 25.09% | 20.75% | 20.37% | 18.07% | 19.89% | 19.80% |
Intangible Assets out of Total Assets |
0.68 | 0.33 | 0.43 | 0.45 | 0.48 | 0.47 | 0.45 | 0.37 | 0.37 | 0.36 |
Share Based Compensation of Revenue |
0.61% | 0.86% | 0.68% | 0.56% | 0.39% | 0.11% | 0.48% | 0.51% | 0.55% | 0.73% |
Graham Net Nets |
(0.27) | 0.00 | (0.04) | (0.27) | (0.14) | (0.15) | (0.18) | (0.16) | (0.10) | (0.21) |
Graham Number |
0.00 | 53.84 | 140.70 | 51.03 | 44.13 | 39.08 | 40.33 | 32.46 | 28.47 | 17.76 |
Earnings Yield |
(0.66%) | 2.10% | 19.57% | 4.41% | 2.40% | 2.99% | 3.59% | 4.55% | 2.31% | 2.69% |
Free Cash Flow Yield |
3.12% | 4.82% | 0.69% | 1.74% | 2.62% | 6.02% | 2.07% | 5.11% | 1.98% | 1.30% |
Revenue per Share |
73.04 | 53.63 | 52.01 | 49.70 | 43.78 | 53.99 | 60.99 | 60.18 | 52.07 | 45.94 |
Operating CF per Share |
6.57 | 7.27 | 2.32 | 4.23 | 5.47 | 7.88 | 3.45 | 4.82 | 3.33 | 2.29 |
Capex per Share |
(1.87) | (1.14) | (1.66) | (2.61) | (1.44) | (1.02) | (1.12) | (1.16) | (1.14) | (1.18) |
Free Cash Flow per Share |
4.71 | 6.13 | 0.66 | 1.62 | 4.03 | 6.85 | 2.33 | 3.67 | 2.19 | 1.11 |
Cash per Share |
3.59 | 38.39 | 15.10 | 2.24 | 2.46 | 1.48 | 1.24 | 1.35 | 1.08 | 1.13 |
Shareholders Equity per Share |
85.84 | 48.26 | 46.53 | 28.29 | 23.45 | 19.91 | 17.85 | 14.32 | 14.07 | 6.12 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
85.84 | 48.26 | 46.53 | 28.29 | 23.45 | 19.91 | 17.85 | 14.32 | 14.07 | 6.12 |
Free Cash Flow |
244.70 | 196.10 | 21.20 | 51.70 | 128.90 | 219.20 | 74.40 | 117.00 | 68.90 | 32.60 |
Working Capital |
(39.10) | 1,327.80 | 615.80 | 302.50 | 168.80 | 158.60 | 233.70 | 133.20 | 147.20 | 92.00 |
Capital Expenditures |
(97.00) | (36.50) | (53.00) | (83.50) | (46.00) | (32.80) | (35.80) | (36.90) | (35.70) | (34.80) |
Net Current Asset Value |
(2,143.80) | (6.30) | (121.30) | (809.10) | (672.20) | (552.70) | (637.20) | (367.10) | (360.90) | (522.50) |
EV/EBIT |
50.32 | 34.56 | 19.77 | 29.20 | 43.95 | 25.27 | 22.60 | 18.33 | 26.67 | 29.42 |
Capex to Sales |
0.03 | 0.02 | 0.03 | 0.05 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 |
Price to Operating Income |
41.37 | 34.35 | 18.78 | 22.37 | 39.12 | 22.34 | 19.10 | 15.93 | 24.24 | 24.82 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.34 | 0.38 | 0.37 | 0.31 | 0.27 | 0.27 | 0.25 | 0.24 | 0.22 | 0.18 |
Cash ROIC |
3.75% | 4.87% | 0.81% | 2.64% | 8.52% | 18.12% | 5.69% | 13.18% | 8.02% | 4.58% |
Accounts Receivable Turnover |
11.13 | 7.56 | 8.02 | 7.24 | 5.90 | 6.58 | 7.18 | 8.01 | 6.72 | 5.71 |
Accounts Payable Turnover |
12.54 | 8.20 | 7.07 | 5.95 | 5.62 | 7.04 | 6.91 | 7.94 | 7.95 | 7.87 |
Inventory Turnover |
5.62 | 4.62 | 4.29 | 4.30 | 4.31 | 5.40 | 5.97 | 6.98 | 7.06 | 7.93 |
Average Days of Payables |
38.80 | 43.89 | 45.54 | 58.69 | 73.90 | 43.01 | 53.79 | 50.49 | 49.25 | 51.07 |
Days of Inventory on Hand |
95.37 | 78.09 | 80.84 | 90.83 | 91.02 | 60.31 | 66.36 | 54.43 | 59.62 | 52.54 |
Average Receivables |
341.30 | 227.05 | 207.45 | 219.80 | 237.60 | 262.50 | 271.15 | 239.60 | 243.15 | 236.50 |
Average Payables |
196.45 | 132.80 | 152.60 | 178.30 | 163.35 | 169.65 | 194.90 | 174.15 | 146.40 | 123.20 |
Average Inventory |
438.40 | 236.00 | 251.45 | 246.55 | 213.20 | 221.15 | 225.55 | 198.15 | 164.90 | 122.25 |
Average Assets |
5,802.25 | 3,062.10 | 2,675.70 | 2,391.20 | 1,973.65 | 1,860.40 | 1,678.70 | 1,416.95 | 1,289.40 | 1,031.75 |
Average Common Equity |
3,004.00 | 1,516.55 | 1,197.15 | 827.95 | 693.80 | 603.30 | 513.20 | 449.40 | 310.90 | 154.80 |
Columns are period end dates