JBT Bancorp Inc.

JBTC

JBTCJBT Bancorp Inc. US flag

Other OTC

39.84

USD

+0.08

- -

96.96MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	9.57	11.29	12.96	11.51	10.38	12.66
Return on Assets (%)	- -	0.74	0.81	0.95	0.88	0.82	1.03
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	26.39	23.44	25.84	29.18	27.18	25.2	29.03
Profit Margin (%)	21.84	19.42	20.97	23.76	21.94	20.38	23.43
Net Income to Common Margin (%)	21.84	19.42	20.97	23.76	21.94	20.38	23.43
Effective Tax Rate (%)	17.25	17.16	18.84	18.57	19.28	19.13	19.28
Dvd Payout Ratio (%)	33.74	38.04	31.76	26.58	30.6	32.22	26.75
Sustainable Growth Rate (%)	- -	5.93	7.7	9.52	7.99	7.03	9.27

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	23	35	35	52	93	74	58
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	23	35	35	52	93	74	58
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.25	7.3	7.11	7.5	7.85	7.92	8.37
Long-Term Debt/Equity (%)	39.62	55.62	52.62	73.02	123.13	91	64.05
Long-Term Debt/Capital (%)	30.93	38.75	37.23	44.18	56.98	49.56	41.19
Long-Term Debt/Total Assets (%)	3.69	4.62	4.22	5.94	10.4	7.78	5.86
Total Debt/Equity (%)	39.62	55.62	52.62	73.02	123.13	91	64.05
Total Debt/Capital (%)	30.93	38.75	37.23	44.18	56.98	49.56	41.19
Total Debt/Total Assets (%)	3.69	4.62	4.22	5.94	10.4	7.78	5.86
Net Debt to Equity	-42.44	-101.24	-108.02	-35.55	-56.59	-131.08	-103.88
Net Debt/Capital (%)	-49.54	-239.37	-324.4	-27.4	-35.48	-249.4	-201.3
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-1	-1	- -	- -	- -	- -	-2
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.25	7.3	7.11	7.5	7.85	7.92	8.37
Long-Term Debt/Equity (%)	39.62	55.62	52.62	73.02	123.13	91	64.05
Long-Term Debt/Capital (%)	30.93	38.75	37.23	44.18	56.98	49.56	41.19
Long-Term Debt/Total Assets (%)	3.69	4.62	4.22	5.94	10.4	7.78	5.86
Total Debt/Equity (%)	39.62	55.62	52.62	73.02	123.13	91	64.05
Total Debt/Capital (%)	30.93	38.75	37.23	44.18	56.98	49.56	41.19
Total Debt/Total Assets (%)	3.69	4.62	4.22	5.94	10.4	7.78	5.86
CFO/Total Liabilities	1.25	0.59	1.08	1.37	1.59	1.49	1.9
CFO/CapEx	5.83	2.8	21.71	63.31	42.64	38.35	9.23
Altman's Z-Score	0.21	0.17	0.18	0.19	0.18	0.19	0.21

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	63	53	69	67	56	68	79
- Cash & Cash Equivalents	25	63	72	25	43	107	94
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	23	35	35	52	93	74	58
Enterprise Value	61	25	32	93	106	36	43
Total Capital	75	90	94	117	163	149	141
Total Debt/Capital (%)	30.93	38.75	37.23	44.18	56.98	49.56	41.19
Total Debt / EV	0.38	1.41	1.1	0.55	0.88	2.07	1.34
EV/Sales	2.46	0.94	1.04	2.75	2.99	0.97	1.01
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	8.62	6.08	3.88	8.5	8.17	2.76	2.54
EV/Free Cash Flow to Firm	7.36	4.48	3.71	8.37	7.98	2.69	2.29
Diluted Market Cap	63	53	69	67	56	68	79
Diluted Enterprise Value	61	25	32	93	106	36	43
EV per Share	25.32	10.17	13.16	38.27	43.66	14.73	17.78
TTM Sales	25	26	31	34	36	37	43
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	7	4	8	11	13	13	17
TTM Free Cash Flow to Firm	8	5	9	11	13	13	19

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	7.56	9.66	8	5.99	4.21	5.13	4.2
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	61	25	32	93	106	36	43
Low Price	22.01	16.5	21.28	26.06	19	21.9	24.1
EV/Sales	2.46	0.94	1.04	2.75	2.99	0.97	1.01
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	11.55	10.42	10.72	8.27	7.18	9.06	7.92
Price/Earnings Average	10.32	10.3	9.67	8.7	7.75	8.13	6.97
Price/Earnings High	11.99	13.09	11.06	10.87	9.84	9.66	8.76
Price/Earnings Low	9.78	7.85	8.04	7.87	5.93	7.05	5.86
Price/Book Value	1.22	0.97	1.16	1.02	0.8	0.91	0.96
Price/Book Value Average	1.09	0.96	1.05	1.08	0.86	0.82	0.84
Price/Book Value High	1.26	1.22	1.2	1.34	1.09	0.97	1.06
Price/Book Value Low	1.03	0.73	0.87	0.97	0.66	0.71	0.71
Price/Tangible Book Value	1.08	0.85	1.03	0.94	0.74	0.84	0.88
Price/Tangible Book Value Average	0.96	0.84	0.93	0.99	0.8	0.76	0.77
Price/Tangible Book Value High	1.12	1.07	1.07	1.24	1.01	0.9	0.97
Price/Tangible Book Value Low	0.91	0.64	0.78	0.9	0.61	0.65	0.65
Price/Sales	2.52	2.02	2.25	1.97	1.58	1.85	1.86
Price/Sales Average	2.25	2	2.03	2.07	1.7	1.66	1.63
Price/Sales High	2.62	2.54	2.32	2.58	2.16	1.97	2.05
Price/Sales Low	2.14	1.53	1.69	1.87	1.3	1.44	1.37
Price/Cash Flow	8.85	13.1	8.36	6.09	4.3	5.27	4.65
Price/Cash Flow Average	7.91	12.94	7.54	6.41	4.64	4.73	4.09
Price/Cash Flow High	9.2	16.45	8.63	8	5.89	5.62	5.14
Price/Cash Flow Low	7.5	9.87	6.28	5.79	3.56	4.1	3.44
Price/Free Cash Flow Average	6.76	9.54	7.21	6.31	4.54	4.61	3.69
Price/Free Cash Flow High	7.85	12.12	8.25	7.87	5.76	5.47	4.64
Price/Free Cash Flow Low	6.4	7.27	6	5.7	3.47	4	3.1
EV/Sales Average	2.19	0.92	0.82	2.85	3.12	0.78	0.79
EV/Sales High	2.55	1.46	1.11	3.36	3.57	1.09	1.21
EV/Sales Low	2.07	0.44	0.48	2.65	2.72	0.56	0.53
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	26	21.9	28.36	27.4	23	28.13	32.58
High Price	27	27.5	29.25	35.99	31.5	30	36
Enterprise Value Average	54	24	25	97	111	29	34
Enterprise Value High	64	38	34	114	127	40	52
Enterprise Value Low	51	12	15	90	97	21	23

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	9.57	11.29	12.96	11.51	10.38	12.66
Return on Assets (%)	- -	0.74	0.81	0.95	0.88	0.82	1.03
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	26.39	23.44	25.84	29.18	27.18	25.2	29.03
Profit Margin (%)	21.84	19.42	20.97	23.76	21.94	20.38	23.43
Net Income to Common Margin (%)	21.84	19.42	20.97	23.76	21.94	20.38	23.43
Effective Tax Rate (%)	17.25	17.16	18.84	18.57	19.28	19.13	19.28
Dvd Payout Ratio (%)	33.74	38.04	31.76	26.58	30.6	32.22	26.75
Sustainable Growth Rate (%)	- -	5.93	7.7	9.52	7.99	7.03	9.27

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	23	35	35	52	93	74	58
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	23	35	35	52	93	74	58
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.25	7.3	7.11	7.5	7.85	7.92	8.37
Long-Term Debt/Equity (%)	39.62	55.62	52.62	73.02	123.13	91	64.05
Long-Term Debt/Capital (%)	30.93	38.75	37.23	44.18	56.98	49.56	41.19
Long-Term Debt/Total Assets (%)	3.69	4.62	4.22	5.94	10.4	7.78	5.86
Total Debt/Equity (%)	39.62	55.62	52.62	73.02	123.13	91	64.05
Total Debt/Capital (%)	30.93	38.75	37.23	44.18	56.98	49.56	41.19
Total Debt/Total Assets (%)	3.69	4.62	4.22	5.94	10.4	7.78	5.86
Net Debt to Equity	-42.44	-101.24	-108.02	-35.55	-56.59	-131.08	-103.88
Net Debt/Capital (%)	-49.54	-239.37	-324.4	-27.4	-35.48	-249.4	-201.3
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-1	-1	- -	- -	- -	- -	-2
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.25	7.3	7.11	7.5	7.85	7.92	8.37
Long-Term Debt/Equity (%)	39.62	55.62	52.62	73.02	123.13	91	64.05
Long-Term Debt/Capital (%)	30.93	38.75	37.23	44.18	56.98	49.56	41.19
Long-Term Debt/Total Assets (%)	3.69	4.62	4.22	5.94	10.4	7.78	5.86
Total Debt/Equity (%)	39.62	55.62	52.62	73.02	123.13	91	64.05
Total Debt/Capital (%)	30.93	38.75	37.23	44.18	56.98	49.56	41.19
Total Debt/Total Assets (%)	3.69	4.62	4.22	5.94	10.4	7.78	5.86
CFO/Total Liabilities	1.25	0.59	1.08	1.37	1.59	1.49	1.9
CFO/CapEx	5.83	2.8	21.71	63.31	42.64	38.35	9.23
Altman's Z-Score	0.21	0.17	0.18	0.19	0.18	0.19	0.21

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	63	53	69	67	56	68	79
- Cash & Cash Equivalents	25	63	72	25	43	107	94
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	23	35	35	52	93	74	58
Enterprise Value	61	25	32	93	106	36	43
Total Capital	75	90	94	117	163	149	141
Total Debt/Capital (%)	30.93	38.75	37.23	44.18	56.98	49.56	41.19
Total Debt / EV	0.38	1.41	1.1	0.55	0.88	2.07	1.34
EV/Sales	2.46	0.94	1.04	2.75	2.99	0.97	1.01
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	8.62	6.08	3.88	8.5	8.17	2.76	2.54
EV/Free Cash Flow to Firm	7.36	4.48	3.71	8.37	7.98	2.69	2.29
Diluted Market Cap	63	53	69	67	56	68	79
Diluted Enterprise Value	61	25	32	93	106	36	43
EV per Share	25.32	10.17	13.16	38.27	43.66	14.73	17.78
TTM Sales	25	26	31	34	36	37	43
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	7	4	8	11	13	13	17
TTM Free Cash Flow to Firm	8	5	9	11	13	13	19

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	7.56	9.66	8	5.99	4.21	5.13	4.2
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	61	25	32	93	106	36	43
Low Price	22.01	16.5	21.28	26.06	19	21.9	24.1
EV/Sales	2.46	0.94	1.04	2.75	2.99	0.97	1.01
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	11.55	10.42	10.72	8.27	7.18	9.06	7.92
Price/Earnings Average	10.32	10.3	9.67	8.7	7.75	8.13	6.97
Price/Earnings High	11.99	13.09	11.06	10.87	9.84	9.66	8.76
Price/Earnings Low	9.78	7.85	8.04	7.87	5.93	7.05	5.86
Price/Book Value	1.22	0.97	1.16	1.02	0.8	0.91	0.96
Price/Book Value Average	1.09	0.96	1.05	1.08	0.86	0.82	0.84
Price/Book Value High	1.26	1.22	1.2	1.34	1.09	0.97	1.06
Price/Book Value Low	1.03	0.73	0.87	0.97	0.66	0.71	0.71
Price/Tangible Book Value	1.08	0.85	1.03	0.94	0.74	0.84	0.88
Price/Tangible Book Value Average	0.96	0.84	0.93	0.99	0.8	0.76	0.77
Price/Tangible Book Value High	1.12	1.07	1.07	1.24	1.01	0.9	0.97
Price/Tangible Book Value Low	0.91	0.64	0.78	0.9	0.61	0.65	0.65
Price/Sales	2.52	2.02	2.25	1.97	1.58	1.85	1.86
Price/Sales Average	2.25	2	2.03	2.07	1.7	1.66	1.63
Price/Sales High	2.62	2.54	2.32	2.58	2.16	1.97	2.05
Price/Sales Low	2.14	1.53	1.69	1.87	1.3	1.44	1.37
Price/Cash Flow	8.85	13.1	8.36	6.09	4.3	5.27	4.65
Price/Cash Flow Average	7.91	12.94	7.54	6.41	4.64	4.73	4.09
Price/Cash Flow High	9.2	16.45	8.63	8	5.89	5.62	5.14
Price/Cash Flow Low	7.5	9.87	6.28	5.79	3.56	4.1	3.44
Price/Free Cash Flow Average	6.76	9.54	7.21	6.31	4.54	4.61	3.69
Price/Free Cash Flow High	7.85	12.12	8.25	7.87	5.76	5.47	4.64
Price/Free Cash Flow Low	6.4	7.27	6	5.7	3.47	4	3.1
EV/Sales Average	2.19	0.92	0.82	2.85	3.12	0.78	0.79
EV/Sales High	2.55	1.46	1.11	3.36	3.57	1.09	1.21
EV/Sales Low	2.07	0.44	0.48	2.65	2.72	0.56	0.53
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	26	21.9	28.36	27.4	23	28.13	32.58
High Price	27	27.5	29.25	35.99	31.5	30	36
Enterprise Value Average	54	24	25	97	111	29	34
Enterprise Value High	64	38	34	114	127	40	52
Enterprise Value Low	51	12	15	90	97	21	23

Shares Outstanding	2	2	2	2	2	2	2
Diluted Weighted Avg Shares	2	2	2	2	2	2	2
Basic Weighted Avg Shares	2	2	2	2	2	2	2
Revenue per Share	10.31	10.82	12.62	13.94	14.59	15.23	17.55
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	2.25	2.1	2.65	3.31	3.2	3.1	4.11
Basic EPS from Cont Ops	2.25	2.1	2.65	3.31	3.2	3.1	4.11
Diluted EPS, GAAP	2.25	2.1	2.65	3.31	3.2	3.1	4.11
Diluted EPS from Cont Ops	2.25	2.1	2.65	3.31	3.2	3.1	4.11
Dividend per Share	0.76	0.8	0.84	0.88	0.98	1	1.1
Cash Flow per Share	2.94	1.67	3.39	4.5	5.34	5.34	7
Free Cash Flow per Basic Share	2.43	1.08	3.23	4.43	5.22	5.2	6.24
Cash & Equivalents per Share	10.26	26.04	29.65	10.31	17.57	43.83	38.61
Book Value per Share	21.39	22.61	24.34	26.77	28.87	30.97	33.98
Tangible Book Value per Share	24.18	25.72	27.44	29.01	31.05	33.44	37.17

JBT Bancorp Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)