JBT Marel Corporation Financial Ratios — JBTM Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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 (%)	35.88	32.92	24.46	19.65	29.57	28.27	26.79	27.73	27.16	18.74	17.5	16.88	49.41	5.69	-3.36
Return on Assets (%)	5.19	5.7	5.1	4.67	7.1	6.55	6.24	7.35	7.68	5.85	6.03	5.75	21.77	2.79	-0.87
Return on Capital (%)	15.41	14.98	13.7	12.18	14.43	11.81	12	15.16	14.1	9.99	9.98	9.24	30.29	4.19	- -
Return on Invested Capital (%)	18.08	16.11	14.05	16.2	17.11	15.1	12.07	18.53	14.79	10.78	7.82	7.31	7.43	4.32	- -
Gross Margin (%)	24.54	25.16	25.18	26.89	28.62	28.19	28.79	28	30.74	30.89	34.42	33.29	35.19	36.51	35.14
EBITDA Margin (%)	9.13	9.22	8.54	9.2	10.71	11.24	12.06	12.94	13.74	14.3	14.48	13.58	16.07	12.19	12.77
Operating Margin (%)	6.61	6.65	5.87	6.62	8.04	8.39	8.9	9.94	10.37	10.14	9.33	8.78	10.58	6.98	5.76
Incremental Operating Margin (%)	-8.09	5.71	-36.69	20.8	19.33	9.99	11.31	15.92	41.92	12.16	13.61	4.75	49.12	-109.11	4.75
Pretax Margin (%)	4.9	5.89	5.12	4.54	7.42	6.96	8.09	6.72	8.58	8.42	8.53	7.55	9.2	5.56	-1.64
Profit Margin (%)	3.19	3.95	3.54	3.13	5.05	5.01	4.92	5.42	6.63	6.3	8.5	8.64	35	4.98	-1.33
Net Income to Common Margin (%)	3.19	3.95	3.54	3.13	5.05	5.01	4.92	5.42	6.63	6.3	8.5	8.64	35	4.98	-1.33
Effective Tax Rate (%)	34.19	31.3	28.87	31.1	31.87	27.66	37.9	19.07	22.53	25.22	22.59	13.5	15.35	11.22	- -
Dvd Payout Ratio (%)	27.27	22.91	29.71	34.74	20	17.35	15.47	12.55	9.82	11.76	13.84	12.62	9.9	15.48	-42.05
Sustainable Growth Rate (%)	26.1	25.38	17.2	12.82	23.66	23.36	22.65	24.25	24.49	16.53	15.07	14.75	44.52	4.81	-4.78

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	140	191	100	178	283	499	383	388	699	525	674	978	646	1,252	1,882
ST Debt	4	2	6	4	2	7	10	- -	1	2	- -	1	- -	- -	412
LT Debt	136	189	94	174	281	492	373	387	698	522	674	977	646	1,252	1,470
Total Debt/EBITDA	1.6	2.26	1.26	1.97	2.38	3.29	1.94	1.56	2.62	2.13	3.33	4.53	2.42	5.99	3.88
Net Debt/EBITDA	1.5	1.09	0.89	1.6	2.07	3.07	1.77	1.39	2.47	1.93	2.94	4.2	0.61	0.11	3.53
Total Debt/EBIT	2.22	3.13	1.83	2.73	3.18	4.4	2.63	2.03	3.47	3	5.16	7	3.67	10.45	8.6
Net Debt/EBIT	2.07	1.51	1.3	2.22	2.76	4.11	2.4	1.81	3.27	2.72	4.56	6.49	0.93	0.2	7.84
EBITDA to Interest Expense	12.47	11.43	10.5	11.91	17.44	16.15	14.5	17.88	14.22	17.77	18.11	13.25	11	10.78	4.24
EBITDA-CapEx/Interest Expense	12.47	11.43	10.5	11.91	17.44	16.15	14.5	17.88	14.22	17.77	18.11	13.25	11	10.78	4.24
EBIT to Interest Expense	9.03	8.24	7.21	8.58	13.09	12.05	10.7	13.73	10.73	12.6	11.67	8.57	7.25	6.18	1.91
Interest Expense	7	7	8	8	7	9	14	14	19	14	11	16	24	19	114
Common Equity/Total Assets	16.23	18.26	23.63	23.89	24.13	22.48	24	28.89	27.84	34.78	34.25	33.86	54.01	45	17.89
Long-Term Debt/Equity (%)	170.05	179.07	60.95	145.81	216.35	273.26	84.34	84.72	122.62	82.01	89.86	107.94	43.41	81.08	32.93
Long-Term Debt/Capital (%)	57.45	60.05	38.07	50.42	56.78	64.21	51.97	48.12	56.67	45.32	47.9	52.2	30.63	44.91	43.92
Long-Term Debt/Total Assets (%)	22.91	27.89	15.15	24.91	32.03	41.4	26.79	26.84	36.47	28.93	31.49	37	23.85	36.68	17.95
Total Debt/Equity (%)	175.56	180.97	65.03	149.33	218.04	277.21	86.72	84.83	122.77	82.39	89.86	108.01	43.41	81.08	42.16
Total Debt/Capital (%)	59.31	60.69	40.61	51.64	57.22	65.14	53.43	48.18	56.74	45.52	47.9	52.23	30.63	44.91	56.22
Total Debt/Total Assets (%)	23.66	28.19	16.16	25.51	32.28	42	27.54	26.87	36.51	29.07	31.49	37.03	23.85	36.68	22.98
Net Debt to Equity	164.29	87.22	45.98	121.39	189.36	258.75	79.02	75.42	115.84	74.93	79.36	100.09	10.95	1.53	38.4
Net Debt/Capital (%)	57.7	42.66	32.6	46.47	53.74	63.56	51.11	45.26	55.31	43.18	44.82	50.33	10.02	1.52	53.91
EBITDA	87	85	80	90	119	152	197	248	267	247	203	216	267	209	485
EBITDA-CapEx	87	85	80	90	119	152	197	248	267	247	203	216	267	209	485
Operating Income (Loss)	63	61	55	65	89	113	146	191	202	175	131	140	176	120	219

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.04	0.39	0.11	0.12	0.11	0.08	0.08	0.09	0.08	0.1	0.14	0.11	1	2.29	0.1
Current Ratio	1.55	1.8	1.43	1.29	1.12	1.23	1.33	1.27	1.49	1.35	1.31	1.48	2.27	3.48	0.98
Quick Ratio	0.83	1.15	0.78	0.74	0.71	0.75	0.79	0.76	0.85	0.77	0.75	0.54	1.59	2.92	0.45
CFO/Avg Current Liab	0.15	0.35	0.23	0.28	0.35	0.18	0.25	0.33	0.23	0.54	0.35	0.23	0.13	0.46	0.32
Common Equity/Total Assets	16.23	18.26	23.63	23.89	24.13	22.48	24	28.89	27.84	34.78	34.25	33.86	54.01	45	17.89
Long-Term Debt/Equity (%)	170.05	179.07	60.95	145.81	216.35	273.26	84.34	84.72	122.62	82.01	89.86	107.94	43.41	81.08	32.93
Long-Term Debt/Capital (%)	57.45	60.05	38.07	50.42	56.78	64.21	51.97	48.12	56.67	45.32	47.9	52.2	30.63	44.91	43.92
Long-Term Debt/Total Assets (%)	22.91	27.89	15.15	24.91	32.03	41.4	26.79	26.84	36.47	28.93	31.49	37	23.85	36.68	17.95
Total Debt/Equity (%)	175.56	180.97	65.03	149.33	218.04	277.21	86.72	84.83	122.77	82.39	89.86	108.01	43.41	81.08	42.16
Total Debt/Capital (%)	59.31	60.69	40.61	51.64	57.22	65.14	53.43	48.18	56.74	45.52	47.9	52.23	30.63	44.91	56.22
Total Debt/Total Assets (%)	23.66	28.19	16.16	25.51	32.28	42	27.54	26.87	36.51	29.07	31.49	37.03	23.85	36.68	22.98
CFO/Total Liabilities	7.1	15.02	13.28	13.43	14.99	6.69	11.02	15.61	8.19	21.56	12.57	7.79	6.07	12.44	9.17
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.19	3	3.67	3.7	3.93	4.4	5.36	5.02	5.03	5.38	4.97	3.72	4.98	3.92	3.83

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	5	4.86	4.99	5.43	5.7	5.71	6.72	8.01	7.18	6.58	5.9	7.24	8.02	7.56	11.13
Days Sales Outstanding	72.96	75.16	73.22	67.24	64.06	63.92	54.28	45.56	50.87	55.45	61.91	50.45	45.49	48.29	32.8
Inventory Turnover	6.3	5.93	6.16	6.27	7.29	7.93	7.06	6.98	5.97	5.4	4.31	4.3	4.29	4.62	5.62
Days Inventory Outstanding	57.95	61.54	59.21	58.19	50.04	46.01	51.69	52.33	61.09	67.6	84.7	84.82	85.08	79.06	64.95
Accounts Payable Turnover	8.73	7.87	8	8.04	7.83	8.15	8.3	8.03	7.11	6.76	5.82	6.15	6.9	8.16	14.63
Accounts Payable Turnover Days	41.81	46.4	45.61	45.41	46.63	44.77	43.98	45.47	51.31	54.01	62.73	59.39	52.87	44.73	24.95
Cash Conversion Cycle	89.1	90.31	86.82	80.01	67.47	65.16	61.99	52.42	60.65	69.04	83.89	75.88	77.71	82.63	72.8
Inventory to Cash Days	15.01	13.62	14	9.05	14.03	17.91	2.59	-6.77	-10.22	-12.15	-22.79	-34.38	-39.59	-30.77	-32.15
Inventories	122	109	118	112	105	140	190	206	245	197	229	264	239	233	644
Raw Materials	62	60	60	54	55	63	73	82	101	87	101	34	29	37	218
Work In Process	27	31	42	45	37	57	74	71	66	51	59	55	48	50	82
Finished Goods	94	82	80	79	82	86	109	119	150	136	152	195	182	165	375
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	443	517	856	969	1,470	2,527	3,479	2,291	3,594	3,644	4,914	2,923	3,182	4,067	7,835
- Cash & Cash Equivalents	9	99	29	33	37	33	34	43	40	48	79	72	483	1,228	168
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	140	191	100	178	283	499	383	388	699	525	674	978	646	1,252	1,882
Enterprise Value	574	609	927	1,114	1,716	2,992	3,828	2,635	4,254	4,121	5,510	3,829	3,346	4,091	9,549
Total Capital	236	315	247	345	494	766	717	804	1,232	1,153	1,408	1,872	2,110	2,788	3,347
Total Debt/Capital (%)	59.31	60.69	40.61	51.64	57.22	65.14	53.43	48.18	56.74	45.52	47.9	52.23	30.63	44.91	56.22
Total Debt / EV	0.24	0.31	0.11	0.16	0.16	0.17	0.1	0.15	0.16	0.13	0.12	0.26	0.19	0.31	0.2
EV/Sales	0.6	0.66	0.99	1.13	1.55	2.22	2.34	1.37	2.19	2.39	3.93	2.41	2.01	2.38	2.51
EV/EBITDA	6.57	7.2	11.62	12.31	14.47	19.71	19.41	10.6	15.91	16.69	27.17	17.73	12.51	19.55	19.69
EV/EBIT	9.08	9.99	16.92	17.09	19.28	26.41	26.31	13.81	21.09	23.52	42.15	27.41	19	34.15	43.66
EV/Cash Flow to Firm	13.99	6.69	13.76	13.43	14.72	40.33	33.87	15.96	34.09	15.71	30.01	25.64	35.3	16.38	22.1
EV/Free Cash Flow to Firm	13.99	6.69	13.76	13.43	14.72	40.33	33.87	15.96	34.09	15.71	30.01	25.64	35.3	16.38	22.1
Diluted Market Cap	450	524	871	983	1,485	2,561	3,535	2,312	3,605	3,655	4,929	2,932	3,192	4,093	7,835
Diluted Enterprise Value	581	616	942	1,127	1,731	3,027	3,884	2,657	4,265	4,133	5,525	3,838	3,355	4,116	9,549
EV per Share	19.92	20.93	31.76	37.77	58.16	101.78	121.92	82.61	133.34	128.79	172.17	119.65	104.55	127.84	183.63
TTM Sales	956	917	934	984	1,107	1,350	1,635	1,920	1,946	1,728	1,401	1,590	1,664	1,716	3,798
TTM EBITDA	87	85	80	90	119	152	197	248	267	247	203	216	267	209	485
TTM Operating Income	63	61	55	65	89	113	146	191	202	175	131	140	176	120	219
TTM Cash Flow to Firm	41	91	67	83	117	74	113	165	125	262	184	149	95	250	432
TTM Free Cash Flow to Firm	41	91	67	83	117	74	113	165	125	262	184	149	95	250	432

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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	12.37	6.1	14.05	12.64	13.27	38	33.79	15.02	32.71	14.5	28.18	21.68	43.02	17.6	22.93
EV/EBIT	9.08	9.99	16.92	17.09	19.28	26.41	26.31	13.81	21.09	23.52	42.15	27.41	19	34.15	43.66
Enterprise Value	574	609	927	1,114	1,716	2,992	3,828	2,635	4,254	4,121	5,510	3,829	3,346	4,091	9,549
Low Price	13.16	12.76	17.78	25.52	29.69	41.35	80.7	66.28	68.06	56.17	110.53	81.59	90.28	82.64	90.08
EV/Sales	0.6	0.66	0.99	1.13	1.55	2.22	2.34	1.37	2.19	2.39	3.93	2.41	2.01	2.38	2.51
EV/EBITDA	6.57	7.2	11.62	12.31	14.47	19.71	19.41	10.6	15.91	16.69	27.17	17.73	12.51	19.55	19.69
Price/Earnings	14.51	14.28	25.87	31.47	26.3	37.38	43.22	22.01	27.86	33.49	41.26	21.27	5.46	47.63	- -
Price/Earnings Average	16.41	12.68	20.14	28.63	20.03	27.83	36.76	31.33	25.34	27.69	38.37	25.62	5.92	37.64	-133.01
Price/Earnings High	19.83	14.63	26.47	32.56	27.09	40.69	47.02	37.97	31.65	38.16	47.71	38.03	6.91	49.72	-161.89
Price/Earnings Low	12.43	10.26	15.69	24.44	15.67	17.98	31.48	20.31	16.83	16.52	29.7	19	4.96	30.97	-92.76
Price/Book Value	4.61	4.18	5.83	5.82	6.95	9.47	10.42	5.5	6.74	5.8	6.7	3.27	2.17	2.65	5.35
Price/Book Value Average	5.21	3.71	4.54	5.29	5.3	7.05	8.86	7.82	6.13	4.8	6.23	3.94	2.36	2.09	4.58
Price/Book Value High	6.29	4.28	5.97	6.02	7.16	10.3	11.33	9.48	7.66	6.61	7.75	5.84	2.75	2.76	5.58
Price/Book Value Low	3.94	3	3.54	4.52	4.14	4.55	7.59	5.07	4.07	2.86	4.82	2.92	1.97	1.72	3.2
Price/Tangible Book Value	13.25	10.1	8.38	-96.94	-13.41	-10.29	-45.36	-29.22	-12.6	-17.7	-15.48	-7.68	12.66	10.92	-6.58
Price/Tangible Book Value Average	14.98	8.97	6.52	-88.19	-10.22	-7.66	-38.58	-41.6	-11.46	-14.63	-14.39	-9.25	13.72	8.63	-5.64
Price/Tangible Book Value High	18.11	10.34	8.57	-100.27	-13.82	-11.2	-49.35	-50.41	-14.31	-20.16	-17.9	-13.73	16.02	11.4	-6.87
Price/Tangible Book Value Low	11.35	7.25	5.08	-75.28	-7.99	-4.95	-33.04	-26.97	-7.61	-8.73	-11.14	-6.86	11.49	7.1	-3.94
Price/Sales	0.46	0.56	0.92	0.98	1.33	1.87	2.13	1.19	1.85	2.11	3.51	1.84	1.91	2.37	2.06
Price/Sales Average	0.52	0.5	0.71	0.9	1.01	1.39	1.81	1.7	1.68	1.74	3.26	2.21	2.07	1.87	1.77
Price/Sales High	0.63	0.58	0.94	1.02	1.37	2.04	2.32	2.06	2.1	2.4	4.06	3.29	2.42	2.47	2.15
Price/Sales Low	0.4	0.4	0.56	0.76	0.79	0.9	1.55	1.1	1.12	1.04	2.52	1.64	1.74	1.54	1.23
Price/Cash Flow	12.16	6.01	13.81	12.48	13.14	37.49	33.26	14.88	32.61	14.46	28.1	21.62	42.89	17.49	22.93
Price/Cash Flow Average	13.75	5.34	10.75	11.35	10.01	27.91	28.29	21.19	29.67	11.96	26.13	26.04	46.47	13.82	19.66
Price/Cash Flow High	16.62	6.16	14.13	12.9	13.53	40.81	36.19	25.68	37.04	16.47	32.49	38.65	54.29	18.25	23.93
Price/Cash Flow Low	10.41	4.32	8.37	9.69	7.83	18.04	24.23	13.74	19.7	7.13	20.22	19.31	38.93	11.37	13.71
Price/Free Cash Flow Average	13.99	5.41	10.93	11.5	10.11	28.29	28.74	21.39	29.76	11.99	26.21	26.12	46.62	13.91	19.66
Price/Free Cash Flow High	16.9	6.24	14.37	13.08	13.67	41.36	36.76	25.92	37.16	16.53	32.59	38.77	54.46	18.37	23.93
Price/Free Cash Flow Low	10.59	4.38	8.52	9.82	7.91	18.28	24.61	13.87	19.76	7.15	20.29	19.37	39.06	11.44	13.71
EV/Sales Average	0.66	0.6	0.79	1.04	1.23	1.74	2.02	1.88	2.02	2.02	3.69	2.78	2.17	1.89	2.22
EV/Sales High	0.77	0.68	1.01	1.17	1.59	2.38	2.53	2.24	2.44	2.68	4.48	3.86	2.52	2.49	2.6
EV/Sales Low	0.53	0.51	0.63	0.91	1.01	1.24	1.76	1.28	1.45	1.32	2.95	2.21	1.83	1.55	1.68
EV/EBITDA Average	7.23	6.52	9.24	11.34	11.51	15.46	16.78	14.51	14.7	14.13	25.47	20.5	13.5	15.48	17.39
EV/EBITDA High	8.43	7.35	11.87	12.68	14.84	21.18	20.97	17.29	17.74	18.74	30.95	28.4	15.67	20.41	20.39
EV/EBITDA Low	5.84	5.48	7.4	9.92	9.46	11.08	14.62	9.9	10.59	9.21	20.38	16.29	11.41	12.75	13.19
EV/EBIT Average	9.99	9.04	13.46	15.74	15.34	20.71	22.74	18.9	19.48	19.92	39.52	31.69	20.51	27.03	38.55
EV/EBIT High	11.64	10.19	17.28	17.6	19.78	28.38	28.42	22.52	23.51	26.42	48.03	43.89	23.8	35.64	45.22
EV/EBIT Low	8.07	7.6	10.77	13.77	12.6	14.84	19.82	12.89	14.03	12.98	31.62	25.18	17.33	22.27	29.26
Last Price	15.37	17.77	29.33	32.86	49.83	85.95	110.8	71.81	112.66	113.87	153.56	91.33	99.45	127.1	150.67
High Price	21	18.2	30	33.99	51.34	93.55	120.55	123.9	127.97	129.73	177.56	163.28	125.88	132.69	157.22
Enterprise Value Average	632	551	738	1,027	1,365	2,347	3,309	3,606	3,929	3,491	5,166	4,427	3,611	3,238	8,431
Enterprise Value High	736	622	947	1,147	1,760	3,216	4,134	4,297	4,742	4,629	6,278	6,131	4,191	4,270	9,889
Enterprise Value Low	510	463	590	898	1,121	1,681	2,883	2,459	2,831	2,275	4,133	3,517	3,052	2,668	6,398

Shares Outstanding	29	29	29	29	29	29	32	32	32	32	32	32	32	32	52
Diluted Weighted Avg Shares	29	30	30	30	30	30	32	32	32	32	32	32	32	32	52
Basic Weighted Avg Shares	29	29	29	30	30	29	31	32	32	32	32	32	32	32	52
Revenue per Share	33.19	31.52	31.99	33.36	37.54	45.94	52.07	60.18	60.99	53.99	43.78	49.7	52.01	53.62	73.04
EBITDA per Share	3.03	2.91	2.73	3.07	4.02	5.16	6.28	7.79	8.38	7.72	6.34	6.75	8.36	6.54	9.32
Operating Income per Share	2.19	2.1	1.88	2.21	3.02	3.85	4.63	5.98	6.32	5.48	4.08	4.37	5.5	3.74	4.21
Basic EPS, GAAP	1.06	1.24	1.13	1.04	1.89	2.3	2.56	3.26	4.04	3.4	3.72	4.29	18.21	2.67	-0.97
Basic EPS from Cont Ops	1.07	1.27	1.16	1.04	1.9	2.31	2.61	3.27	4.05	3.4	2.89	3.24	4.04	2.64	-0.96
Diluted EPS, GAAP	1.04	1.23	1.11	1.03	1.88	2.27	2.52	3.23	4.03	3.39	3.71	4.28	18.15	2.65	-0.97
Diluted EPS from Cont Ops	1.05	1.26	1.14	1.03	1.88	2.28	2.57	3.24	4.04	3.39	2.88	3.23	4.03	2.63	-0.96
Dividend per Share	0.29	0.29	0.35	0.36	0.38	0.4	0.4	0.41	0.4	0.4	0.4	0.41	0.4	0.41	0.4
Cash Flow per Share	1.26	2.96	2.12	2.63	3.79	2.29	3.33	4.82	3.45	7.88	5.47	4.22	2.32	7.27	6.57
Free Cash Flow per Basic Share	1.26	2.96	2.12	2.63	3.79	2.29	3.33	4.82	3.45	7.88	5.47	4.22	2.32	7.27	6.57
Cash & Equivalents per Share	0.31	3.4	1.01	1.13	1.26	1.13	1.08	1.35	1.24	1.48	2.46	2.24	15.1	38.39	3.23
Book Value per Share	3.34	4.25	5.03	5.65	7.17	9.08	10.64	13.07	16.71	19.63	22.92	27.95	45.75	48.01	28.18
Tangible Book Value per Share	1.16	1.76	3.5	-0.34	-3.72	-8.35	-2.44	-2.46	-8.94	-6.43	-9.92	-11.89	7.86	11.64	-22.88

JBT Marel Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)