John Bean Technologies Corp

JBT

Special Industry Machinery (No Metalworking Machinery)

Mkt Cap

$2.975B

PE

5.13

Debt

$647M

Cash

$479M

EV

$3.143B

FCF

$15.3M

Market Cap

$2.975B

P/E Ratio

5.13

Debt

$647M

Cash

$479M

EV

$3.143B

FCF

$15.3M

Charts data: {"Earnings":[{"time":"2014-12-30","value":30800000},{"time":"2015-12-30","value":55900000},{"time":"2016-12-30","value":67600000},{"time":"2017-12-30","value":80500000},{"time":"2018-12-30","value":104100000},{"time":"2019-12-30","value":129000000},{"time":"2020-12-30","value":108800000},{"time":"2021-12-30","value":118400000},{"time":"2022-12-30","value":130700000},{"time":"2023-12-30","value":582600000}],"Sales":[{"time":"2014-12-30","value":984200000},{"time":"2015-12-30","value":1107300000},{"time":"2016-12-30","value":1350500000},{"time":"2017-12-30","value":1635100000},{"time":"2018-12-30","value":1919700000},{"time":"2019-12-30","value":1945700000},{"time":"2020-12-30","value":1727800000},{"time":"2021-12-30","value":1868300000},{"time":"2022-12-30","value":2166000000},{"time":"2023-12-30","value":1664400000}],"Net Margins":[{"time":"2014-12-30","value":0.031294452347083924},{"time":"2015-12-30","value":0.050483157229296485},{"time":"2016-12-30","value":0.050055534987041836},{"time":"2017-12-30","value":0.0492324628463091},{"time":"2018-12-30","value":0.05422722300359431},{"time":"2019-12-30","value":0.06630004625584622},{"time":"2020-12-30","value":0.06297025118647992},{"time":"2021-12-30","value":0.06337311994861639},{"time":"2022-12-30","value":0.06034164358264081},{"time":"2023-12-30","value":0.3500360490266763}],"Assets":[{"time":"2014-12-30","value":697800000},{"time":"2015-12-30","value":876100000},{"time":"2016-12-30","value":1187400000},{"time":"2017-12-30","value":1391400000},{"time":"2018-12-30","value":1442500000},{"time":"2019-12-30","value":1914900000},{"time":"2020-12-30","value":1805900000},{"time":"2021-12-30","value":2141400000},{"time":"2022-12-30","value":2584100000},{"time":"2023-12-30","value":2710400000}],"Stockholders Equity":[{"time":"2014-12-30","value":119200000},{"time":"2015-12-30","value":129700000},{"time":"2016-12-30","value":179900000},{"time":"2017-12-30","value":441900000},{"time":"2018-12-30","value":456900000},{"time":"2019-12-30","value":569500000},{"time":"2020-12-30","value":637100000},{"time":"2021-12-30","value":750500000},{"time":"2022-12-30","value":862700000},{"time":"2023-12-30","value":1488900000}],"ROE":[{"time":"2014-12-30","value":0.25838926174496646},{"time":"2015-12-30","value":0.4309946029298381},{"time":"2016-12-30","value":0.37576431350750417},{"time":"2017-12-30","value":0.18216791129214754},{"time":"2018-12-30","value":0.2278397898883782},{"time":"2019-12-30","value":0.22651448639157157},{"time":"2020-12-30","value":0.17077381886673992},{"time":"2021-12-30","value":0.15776149233844103},{"time":"2022-12-30","value":0.15150110119392604},{"time":"2023-12-30","value":0.3912955873463631}],"ROA":[{"time":"2014-12-30","value":0.07494984236170822},{"time":"2015-12-30","value":0.10284214130806986},{"time":"2016-12-30","value":0.08842849924204144},{"time":"2017-12-30","value":0.10478654592496765},{"time":"2018-12-30","value":0.09968804159445407},{"time":"2019-12-30","value":0.09828189461590683},{"time":"2020-12-30","value":0.09031507835428318},{"time":"2021-12-30","value":0.07476417297095359},{"time":"2022-12-30","value":0.06516775666576372},{"time":"2023-12-30","value":0.06545159386068478}]}

John Bean Technologies Corporation provides technology solutions to food and beverage industry and equipment and services to air transportation industries in North America, Europe, Middle East, Africa, Asia Pacific, and Latin America. The company operates through two segments: FoodTech and AeroTech. It offers value-added processing that includes chilling, mixing/grinding, injecting, blending, marinating, tumbling, flattening, foaming, portioning, coating, cooking, frying, freezing, weighing, and inspection. The company also provides processing solutions for extracting, blending, pasteurizing, sterilizing, concentrating, high pressure processing, filling, closing, sealing, and packaging, as well as processing equipment; and packaging systems for poultry, beef, pork, seafood, ready-to-eat meals, fruits, vegetables, dairy, bakery, pet foods, soups, sauces, plant based meats, juices, and carbonated beverages. In addition, it offers automated guided vehicle systems for material movement in the manufacturing, warehouse, and medical facilities. Further, the company provides mobile air transportation equipment, such as commercial and defense cargo loading, aircraft deicing, aircraft towing, and aircraft ground power and cooling systems; and fixed equipment for passenger boarding. Additionally, it offers airport equipment, systems, and facilities maintenance services to domestic and international airport authorities, passenger airlines, airfreight and ground handling companies, defense forces, and defense contractors. The company markets and sells its products and solutions through direct sales force, independent distributors, sales representatives, and technical service teams. John Bean Technologies Corporation was incorporated in 1994 and is headquartered in Chicago, Illinois.

Sector

10-Q
9/30/23
10-Q
6/30/23
10-Q
3/31/23
10-K
12/31/22
10-Q
9/30/22
10-Q
6/30/22
10-Q
3/31/22
10-K
12/31/21
10-Q
9/30/21
10-Q
6/30/21
10-Q
3/31/21
10-K
12/31/20
10-Q
9/30/20
10-Q
6/30/20
10-Q
3/31/20
10-K
12/31/19
10-Q
9/30/19
10-Q
6/30/19
10-Q
3/31/19
10-K
12/31/18
10-Q
9/30/18
10-Q
6/30/18
10-Q
3/31/18
10-K
12/31/17

DCF

Discounted Cash Flow Valuation of John Bean Technologies Corp

Calculate

Growth Years

Growth

Start

End

Discount

Start

End

Multiple

g\r	+10%	+11%	+12%	+13%	+14%
0%	10	9	8	8	7
+1%	11	10	9	8	8
+2%	13	11	10	9	8
+3%	14	13	11	10	9
+4%	17	14	12	11	10

Years	0	1	2	3	4	5	6	7	8	9	10	TV
FCF	$15.3M	$16M	$16.73M	$17.5M	$18.3M	$19.13M	$20.01M	$20.92M	$21.88M	$22.88M	$23.93M	$239.3M
DCF		$13.91M	$12.65M	$11.5M	$10.46M	$9.513M	$8.65M	$7.866M	$7.153M	$6.504M	$5.914M	$59.14M
Value	$153.3M

Chart P/E ratio

In the chart Earnings are multiplied by this value.

Earnings Growth 20%

Earnings Stability 66%

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

The Net Margin is high enough to offer a good protection on the profits in case of higher costs or higher interests. Furthermore higher margins reduce earnings’ volatility.

Over time the ROA has been decreasing indicating a lower marginal ROA with respect to the calculated one, this could impede growth.

Years	12-2015	12-2016	12-2017	12-2018	12-2019	12-2020	12-2021	12-2022	12-2023	TTM
Net Margin	5%	5%	4.9%	5.4%	6.6%	6.3%	6.3%	6%	35%	38%
ROA	10%	8.8%	10%	10%	9.8%	9%	7.5%	6.5%	6.5%	6.4%
ROE	43%	38%	18%	23%	23%	17%	16%	15%	39%	39%

What is the average Net Margin?

The average Net Margin over the past 5 years is +10.95%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is +4.18%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is +8.23%.

What is the trend of Return on Assets (ROA)?

The trend of ROA over the past 5 years is -0.82%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is +22.09%.

What is the trend of Return on Equity (ROE)?

The trend of ROE over the past 5 years is +1.65%.

Safety & Stabiliy

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

The company has high debt with respect to the cashflow it generates.

The Graham’s stability indicate reliability of earnings, and consideration about the future are more dependable.

Years	12-2015	12-2016	12-2017	12-2018	12-2019	12-2020	12-2021	12-2022	12-2023	TTM
Debt FCF	3.82	16.26	5.72	3.41	9.62	2.41	3.93	17.88	33.84	42.29
Debt Equity	2.19	2.78	0.88	0.86	1.23	0.82	0.90	1.13	0.43	0.43
MIN
Graham Stability	-	-	100%	100%	100%	100%	100%	100%	100%	100%

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 42.29.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is 5.10.

What is the Graham’s Stability?

Graham’s Stability measure stands at 1.00.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Earnings growth has been increasing in past years.

Years	12-2016	12-2018	12-2020	12-2022	Trend
Revenue	3%	-2.8%	-1.2%	-23%	-3.6%
Net Income	36%	41%	75%	350%	16%
Stockholders Equity	35%	27%	33%	73%	-1.1%
FCF	-6.6%	-30%	-56%	-65%	-13%

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is -2.81%.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is -3.59%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is +41.12%.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is +16%.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is +26.65%.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is -1.06%.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is -30.14%.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is -12.75%.