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

Alert me

Market cap: $5.5B
P/E: 28.3×
Fwd P/E: 25.4×
Dividend yield: 0.38%
F-score: 4/9
Altman Z: 2.05
Beneish M: −1.31
Dividend safety: 47/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 7.15

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	1	1	—	—	1	—	—	—	—	—	—	—

Insider Ownership 1.92%

Capital & Financial Ratios $m

Market Cap 5,500.00

Revenue 3,926.20

Net Income 192.50

Free Cash Flow 320.70

Net Debt 1,567.00

Current Ratio 1.24

Debt/Equity 0.38

P/E ratio 28.33

Fwd P/E 25.40

P/S ratio 1.38

P/B ratio 1.21

Past 5Y EPS Growth —

This Y EPS Growth 25.26%

Next Y EPS Growth 14.94%

Next Y revenue growth 5.89%

Next 5Y EPS Growth 18.42%

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

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 40.78%

10-year low 10-year high

P/S against its own 10 years 6.19%

10-year low 10-year high

P/B against its own 10 years 0.33%

10-year low 10-year high

EV/Sales against its own 10 years 11.54%

10-year low 10-year high

EV/FCF against its own 10 years 12.38%

10-year low 10-year high

Dividends

Payout Ratio 0.11

Annual Dividend Rate 0.40

Annual Dividend Yield 0.38%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	0.41	0.10 0.10 0.10
2025	0.40	0.10 0.10 0.10 0.10
2024	0.40	0.10 0.10 0.10 0.10
2023	0.40	0.10 0.10 0.10 0.10
2022	0.40	0.10 0.10 0.10 0.10
2021	0.40	0.10 0.10 0.10 0.10
2020	0.40	0.10 0.10 0.10 0.10
2019	0.40	0.10 0.10 0.10 0.10
2018	0.40	0.10 0.10 0.10 0.10
2017	0.40	0.10 0.10 0.10 0.10
2016	0.40	0.10 0.10 0.10 0.10

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	483	1,228	187	112
Receivables	214	240	443	443
Inventory	239	233	644	700
Other	164	162	310	359
	1,100	1,863	1,583	1,614

	2023	2024	2025	Q'26
Payables	135	131	262	300
ST’ Debt	—	—	412	9
Other	118	155	261	276
	484	536	1,622	1,303

Compound Annual Growth %

	10y	5y	3y
Sales	13.12%	17.06%	33.67%
Cash Flow	11.81%	6.28%	36.21%
Earnings	0.00%	0.00%	0.00%
Book Value	42.45%	47.60%	70.20%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	936	981	—	—	—
’25	854	935	1,001	1,008	3,798
’24	392	402	454	468	1,716
’23	389	428	404	445	1,664
’22	469	394	399	328	1,590
’21	418	476	477	30	1,401
’20	458	412	419	439	1,728

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	119	102	—	—	—
’25	34	103	87	117	342
’24	10	22	72	129	233
’23	11	51	33	(21)	74
’22	39	36	12	48	135
’21	86	45	33	12	175
’20	14	87	60	91	252

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	100	79	—	—	—
’25	15	88	56	86	245
’24	0	12	65	119	196
’23	(5)	33	23	(29)	21
’22	13	20	(8)	27	52
’21	77	34	20	(2)	129
’20	5	81	53	80	219

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.86	0.54	—	—	—
’25	(3.35)	0.07	1.26	1.01	(0.98)
’24	0.71	0.95	1.21	(0.22)	2.65
’23	0.80	0.97	14.54	2.52	18.13
’22	0.80	1.04	1.07	1.17	4.07
’21	0.84	0.95	0.91	0.99	3.69
’20	0.90	1.01	0.54	0.94	3.39

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	41.35	80.70	66.28	68.06	56.17	110.53	81.59	90.28	82.64	90.08	Analyst estimates 2026–2028 Powerpack
	High	93.55	120.55	123.90	127.97	129.73	177.56	163.28	125.88	132.69	157.22
People
People	Employees	5,000	5,800	5,800	6,400	6,200	6,600	7,200	5,100	12,200	11,500
	Revenue/emp, $m	0.27	0.28	0.33	0.30	0.28	0.21	0.22	0.33	0.14	0.33
Income, $m
Income, $m	Revenue	1,351	1,635	1,920	1,946	1,728	1,401	1,590	1,664	1,716	3,798
	Gross margin, %	28.19	28.79	28.00	30.74	30.89	34.42	33.29	35.19	36.51	35.14
	EBT	94	132	129	167	146	120	120	153	95	(62)
	EBT margin, %	6.96	8.09	6.72	8.58	8.42	8.53	7.55	9.20	5.56	(1.64)
	Net income	68	81	104	129	109	119	137	583	85	(50)
	Depreciation	39	52	58	66	72	72	76	91	89	266
Per share, $
Per share, $	Revenue	45.94	52.07	60.18	60.99	53.99	43.78	49.70	52.01	53.63	73.04
	Earnings	2.30	2.56	3.26	4.04	3.40	3.70	4.08	18.21	2.67	(0.98)
	Cash flow	2.29	3.33	4.82	3.45	7.88	5.47	4.23	2.32	7.27	6.57
	Capex	(1.18)	(1.14)	(1.16)	(1.12)	(1.02)	(1.44)	(2.61)	(1.66)	(1.14)	(1.87)
	Free cash flow	1.11	2.19	3.67	2.33	6.85	4.03	1.62	0.66	6.13	4.71
	Book value	6.12	14.07	14.32	17.85	19.91	23.45	28.29	46.53	48.26	85.84
	Shares, m	29	31	32	32	32	32	32	32	32	52
Valuation, ×
Valuation, ×	P/E	37.23	43.36	21.96	27.82	33.39	41.62	22.66	5.11	47.60	0.00
	P/S	1.86	2.13	1.19	1.85	2.11	3.51	1.87	1.86	2.37	2.06
	P/B	13.93	7.89	5.01	6.31	5.72	6.55	3.28	2.08	2.63	1.76
	EV/Sales	2.20	2.35	1.37	2.19	2.39	3.94	2.43	1.96	2.38	2.51
	EV/FCF	91.16	55.65	22.52	57.17	18.80	42.82	74.90	153.62	20.87	38.95
Cash, $m
Cash, $m	Operating cash flow	67	105	154	110	252	175	135	74	233	342
	Capex	(35)	(36)	(37)	(36)	(33)	(46)	(83)	(53)	(36)	(97)
	Free cash flow	33	69	117	74	219	129	52	21	196	245
Balance, $m
Balance, $m	Working capital	92	147	133	234	159	169	303	616	1,328	(39)
	Total debt	499	383	388	699	525	684	978	646	1,252	1,882
	Net debt	466	349	345	660	477	606	906	163	24	1,695
	Shareholders’ equity	180	442	457	570	637	751	905	1,489	1,544	4,464
Returns, %
Returns, %	ROA	6.55	6.24	7.35	7.68	5.85	6.03	5.75	21.77	2.79	(0.87)
	ROIC	9.78	11.36	11.21	9.57	9.15	5.79	4.57	6.23	4.72	1.92
	ROE	43.67	25.89	23.16	25.14	18.03	17.17	16.60	48.67	5.63	(1.68)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
PNR Pentair plc	$8.5B	13.3×	14.9×	−16.96% (below 0%: shrinking)	−11.11% (below 0%: shrinking)	−7.20% (below 0%: shrinking)	42.35%	17.85%	Compare
AOS A. O. Smith Corporation	$8.1B	16.5×	15.3×	−0.69% (below 0%: shrinking)	−14.95% (below 0%: shrinking)	−6.61% (below 0%: shrinking)	38.61%	18.93%	Compare
GTES Gates Industrial Corporation PLC	$6.7B	18.2×	23.0×	+6.55% (above 0%: growing)	+204.55% (above 0%: growing)	−18.45% (below 0%: shrinking)	41.00%	13.98%	Compare
NPO Enpro Inc.	$6.0B	134×	51.3×	+17.60% (above 0%: growing)	+1.59% (above 0%: growing)	−15.53% (below 0%: shrinking)	43.98%	17.03%	Compare
JBTM JBT Marel Corporation	$5.5B	28.3×	25.4×	+4.92% (above 0%: growing)	+671.43% (above 0%: growing)	−10.23% (below 0%: shrinking)	36.60%	4.69%
MIDD The Middleby Corporation	$4.9B	— (loss-making)	18.9×	+9.88% (above 0%: growing)	−39.80% (below 0%: shrinking)	−544.63% (below 0%: shrinking)	38.27%	16.87%	Compare
CSW CSW Industrials, Inc.	$4.7B	39.4×	29.5×	+33.00% (above 0%: growing)	+25.51% (above 0%: growing)	+20.60% (above 0%: growing)	44.88%	22.77%	Compare
FELE Franklin Electric Co., Inc.	$4.5B	28.6×	21.7×	+6.03% (above 0%: growing)	+12.12% (above 0%: growing)	+122.96% (above 0%: growing)	37.02%	15.03%	Compare
MIR Mirion Technologies, Inc.	$3.9B	158×	104×	+19.69% (above 0%: growing)	−25.00% (below 0%: shrinking)	+1,236.11% (above 0%: growing)	49.89%	6.71%	Compare
Median of peers	$5.5B	28.6×	22.4×	+8.22%	−4.76%	−6.90%	41.67%	16.95%

All 76 Specialty Industrial Machinery stocks →

JBT Marel Corporation (JBTM) key facts

Concern: JBT Marel Corporation reported a net loss of $50.5 million, or a loss of $0.98 per share, for fiscal 2025.
Strength: JBT Marel Corporation’s revenue for fiscal 2025 (year ended December 2025) was $3.8 billion, up 121.3% from fiscal 2024.
JBT Marel Corporation (JBTM) is a Specialty Industrial Machinery company in the Industrials sector, listed on the New York Stock Exchange.
As of October 16, 2026, JBTM traded at $104.24, a market capitalization of $5.5 billion.
At that price the stock trades at 28.3× trailing-twelve-month earnings and 1.4× sales; its P/E is higher than 41% of its own readings over the past ten years.
JBT Marel Corporation pays an annual dividend of $0.40 per share, a yield of 0.38%, with a payout ratio of 10.9%.
Return on equity was −1.68% and debt-to-equity 0.38.
Its Piotroski F-score is 4 out of 9 and its Altman Z-score is 2.05 (grey zone) for fiscal 2025.