Financhill
Buy
87

JBTM Quote, Financials, Valuation and Earnings

Last price:
$154.66
Seasonality move :
3.68%
Day range:
$152.50 - $156.46
52-week range:
$90.08 - $156.46
Dividend yield:
0.26%
P/E ratio:
38.71x
P/S ratio:
2.25x
P/B ratio:
1.83x
Volume:
649.9K
Avg. volume:
537.9K
1-year change:
24.43%
Market cap:
$8.1B
Revenue:
$1.7B
EPS (TTM):
-$2.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $1.9B $1.6B $1.7B $1.7B
Revenue Growth (YoY) -11.46% 8.37% -14.53% 4.05% 3.62%
 
Cost of Revenues $1.2B $1.3B $1.1B $1.1B $1.1B
Gross Profit $536M $568.2M $540.3M $573M $633.3M
Gross Profit Margin 31.07% 30.4% 33.82% 34.47% 36.76%
 
R&D Expenses $29.3M $29.9M $23M $20.5M $20.9M
Selling, General & Admin $358.5M $401.1M $389.7M $409.6M $506.7M
Other Inc / (Exp) -$15.8M -$3.8M -$7.1M -$12.1M -$28.7M
Operating Expenses $361M $402.1M $389M $409.6M $458.4M
Operating Income $175M $166.1M $151.3M $163.4M $174.9M
 
Net Interest Expenses $18.3M $13.4M $11M $22.8M $30.5M
EBT. Incl. Unusual Items $145.5M $152.7M $120M $153.1M $95.4M
Earnings of Discontinued Ops. -- -- $33.6M $453.3M $800K
Income Tax Expense $36.7M $34.3M $16.2M $23.5M $10.7M
Net Income to Company $108.8M $118.4M $103.8M $129.3M $84.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $108.8M $118.4M $103.8M $129.3M $84.6M
 
Basic EPS (Cont. Ops) $3.40 $3.70 $4.29 $18.21 $2.67
Diluted EPS (Cont. Ops) $3.39 $3.69 $4.28 $18.15 $2.65
Weighted Average Basic Share $32M $32M $32M $32M $32M
Weighted Average Diluted Share $32.1M $32.1M $32.1M $32.1M $32.2M
 
EBITDA $246.8M $242.9M $228.8M $256.9M $268.5M
EBIT $175M $166.1M $151.3M $163.4M $174.9M
 
Revenue (Reported) $1.7B $1.9B $1.6B $1.7B $1.7B
Operating Income (Reported) $175M $166.1M $151.3M $163.4M $174.9M
Operating Income (Adjusted) $175M $166.1M $151.3M $163.4M $174.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $478.4M $400.8M $401.8M $453.2M $1B
Revenue Growth (YoY) 14.53% -16.22% 0.25% 12.79% 120.74%
 
Cost of Revenues $334.6M $265.4M $256.7M $289.1M $640.5M
Gross Profit $143.8M $135.4M $145.1M $164.1M $359.9M
Gross Profit Margin 30.06% 33.78% 36.11% 36.21% 35.98%
 
R&D Expenses -- -- -- -- $28.7M
Selling, General & Admin $100.9M $99.2M $101.5M $117M $222M
Other Inc / (Exp) -$1.2M -$1.6M -$6.6M -$800K --
Operating Expenses $101.7M $100.4M $101.1M $115.9M $245.5M
Operating Income $42.1M $35M $44M $48.2M $114.4M
 
Net Interest Expenses $2.4M $3.9M $8.4M $6.9M $28.6M
EBT. Incl. Unusual Items $38.3M $31.5M $35.8M $47.6M $83.7M
Earnings of Discontinued Ops. -- $8.5M $410.5M $800K -$800K
Income Tax Expense $9M $5.8M $4.6M $9.5M $17.1M
Net Income to Company $29.3M $25.7M $31.1M $38.1M $66.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.3M $25.7M $31.1M $38.1M $66.8M
 
Basic EPS (Cont. Ops) $0.92 $1.07 $13.80 $1.22 $1.27
Diluted EPS (Cont. Ops) $0.91 $1.07 $13.71 $1.21 $1.26
Weighted Average Basic Share $32M $32M $32M $32M $52M
Weighted Average Diluted Share $32.1M $32.1M $32.2M $32.2M $52.3M
 
EBITDA $62.1M $51.3M $67.1M $70.4M $169.8M
EBIT $42.1M $35M $44M $48.2M $114.4M
 
Revenue (Reported) $478.4M $400.8M $401.8M $453.2M $1B
Operating Income (Reported) $42.1M $35M $44M $48.2M $114.4M
Operating Income (Adjusted) $42.1M $35M $44M $48.2M $114.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $1.8B $1.7B $1.7B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.2B $1.1B $1.1B $2.1B
Gross Profit $559.6M $551.2M $579.5M $599.1M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $385.8M $407.7M $404M $447.3M $917.5M
Other Inc / (Exp) -$4.7M -$3.5M -$14.4M -$5.9M --
Operating Expenses $387.6M $410.2M $400.5M $444.7M $884.9M
Operating Income $172M $141M $179M $154.4M $262.7M
 
Net Interest Expenses $13M $15.5M $32.7M $23.9M $109.5M
EBT. Incl. Unusual Items $159.4M $123.4M $130.2M $164.5M -$134.4M
Earnings of Discontinued Ops. -- $16.2M $434.7M $29.3M -$900K
Income Tax Expense $42.5M $14.8M $22.3M $20M -$24.8M
Net Income to Company $116.9M $102.9M $109.1M $144.2M -$109.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $116.9M $108.6M $107.8M $144.2M -$109.7M
 
Basic EPS (Cont. Ops) $3.65 $3.90 $16.95 $5.42 -$2.23
Diluted EPS (Cont. Ops) $3.64 $3.89 $16.86 $5.39 -$2.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $247.2M $214.1M $270.4M $242.9M $484M
EBIT $172M $141M $179M $154.4M $262.7M
 
Revenue (Reported) $1.8B $1.8B $1.7B $1.7B $3.3B
Operating Income (Reported) $172M $141M $179M $154.4M $262.7M
Operating Income (Adjusted) $172M $141M $179M $154.4M $262.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.3B $1.2B $1.3B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $943.8M $858.1M $792.5M $800.4M $1.8B
Gross Profit $427.5M $408.9M $427.4M $451.8M $976.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- $93.2M
Selling, General & Admin $296.9M $303.5M $305.6M $343.3M $754.1M
Other Inc / (Exp) -$3.2M -$2.9M -$10.3M -$4.1M -$167.7M
Operating Expenses $298M $306.1M $305.4M $341.3M $760.7M
Operating Income $129.5M $102.8M $122M $110.5M $215.8M
 
Net Interest Expenses $7.1M $9.2M $24.8M $19.7M $105.1M
EBT. Incl. Unusual Items $119.2M $89.9M $94.5M $105.9M -$123.9M
Earnings of Discontinued Ops. -- $16.2M $424.9M $900K -$800K
Income Tax Expense $32.4M $12.9M $17.8M $14.3M -$21.2M
Net Income to Company $86.8M $71.3M $76.6M $91.5M -$102.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $86.8M $77M $76.6M $91.5M -$102.8M
 
Basic EPS (Cont. Ops) $2.71 $2.91 $15.67 $2.89 -$2.01
Diluted EPS (Cont. Ops) $2.70 $2.90 $15.58 $2.87 -$2.02
Weighted Average Basic Share $96M $96M $96M $96M $155.8M
Weighted Average Diluted Share $96.3M $96.3M $96.4M $96.6M $156.2M
 
EBITDA $186.1M $155.7M $191.3M $177M $414.3M
EBIT $129.5M $102.8M $122M $110.5M $215.8M
 
Revenue (Reported) $1.4B $1.3B $1.2B $1.3B $2.8B
Operating Income (Reported) $129.5M $102.8M $122M $110.5M $215.8M
Operating Income (Adjusted) $129.5M $102.8M $122M $110.5M $215.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $51.3M $78.8M $71.7M $483.3M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $304.4M $333.5M $265.6M $288.9M $335.1M
Inventory $197.3M $229.1M $264M $238.9M $233.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $66.9M $77.3M $75.7M $89.1M $66.7M
Total Current Assets $616.1M $718.7M $926.5M $1.1B $1.9B
 
Property Plant And Equipment $295M $301.1M $282.9M $285.3M $266M
Long-Term Investments $10M $17.5M $30.7M $24.7M $17.8M
Goodwill $543.9M $684.8M $770.1M $779.5M $769.1M
Other Intangibles $299.1M $383.2M $515.9M $458M $402.5M
Other Long-Term Assets $78.8M $87.1M $183.1M $124.7M $145.2M
Total Assets $1.8B $2.1B $2.6B $2.7B $3.4B
 
Accounts Payable $140.7M $186M $170.6M $134.6M $131M
Accrued Expenses $42.9M $56.6M $49.5M $59.7M $55.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $134M $117.1M $229.6M $118.1M $155.1M
Total Current Liabilities $457.5M $549.9M $624M $484.4M $535.5M
 
Long-Term Debt $542.2M $699.6M $977.8M $647.3M $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.4B $1.7B $1.2B $1.9B
 
Common Stock $300K $300K $300K $300K $300K
Other Common Equity Adj -$219.9M -$197.4M -$204.3M -$195.8M -$224.5M
Common Equity $637.1M $750.5M $905.4M $1.5B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $637.1M $750.5M $905.4M $1.5B $1.5B
 
Total Liabilities and Equity $1.8B $2.1B $2.6B $2.7B $3.4B
Cash and Short Terms $51.3M $78.8M $71.7M $483.3M $1.2B
Total Debt $542.2M $699.6M $977.8M $647.3M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $58.2M $52.6M $526.7M $535.5M $134.4M
Short Term Investments -- -- $125M -- --
Accounts Receivable, Net $319.7M $374.1M $259.9M $334.6M $542.1M
Inventory $217.9M $346.8M $226.7M $259M $669.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $68.6M $100.9M $78.3M $77.5M --
Total Current Assets $664.4M $874.4M $1.1B $1.2B $1.5B
 
Property Plant And Equipment $268.3M $262.2M $245.1M $243.3M $798.9M
Long-Term Investments $8M $46.8M $27.2M $17.4M $11.3M
Goodwill $664.8M $788.5M $770.4M $785.8M --
Other Intangibles $334.6M $447.5M $395.8M $358.8M --
Other Long-Term Assets $106.4M $181.9M $185.9M $195.5M --
Total Assets $2B $2.6B $2.7B $2.8B $8.2B
 
Accounts Payable $183.4M $221M $121.3M $144.7M $300.5M
Accrued Expenses $55.2M -- -- $45.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $106.8M $181M $152.9M $124.4M --
Total Current Liabilities $502.8M $619.2M $584.3M $473.4M $1.6B
 
Long-Term Debt $652.9M $979M $645.8M $648.3M $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.7B $1.3B $1.2B $3.8B
 
Common Stock $300K $300K $300K $300K $500K
Other Common Equity Adj -$212.3M -$228.6M -$214.6M -$190.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $707.3M $806.2M $1.4B $1.6B $4.4B
 
Total Liabilities and Equity $2B $2.6B $2.7B $2.8B $8.2B
Cash and Short Terms $58.2M $52.6M $526.7M $535.5M $134.4M
Total Debt $652.9M $979M $645.8M $648.3M $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $108.8M $118.4M $103.8M $129.3M $84.6M
Depreciation & Amoritzation $71.8M $76.8M $76.2M $91.3M $89.4M
Stock-Based Compensation $1.9M $6.5M $8.9M $11.4M $14.7M
Change in Accounts Receivable $62.5M -$29.2M -$28.2M -$21.6M -$59.2M
Change in Inventories $44M -$37.9M -$47.3M $26.9M $3.7M
Cash From Operations $252M $225.7M $142.3M $39.6M $233.6M
 
Capital Expenditures $34.3M $54.1M $84.6M $55.1M $37.9M
Cash Acquisitions $4.5M $224.5M $329.7M $100K $4.8M
Cash From Investing -$37.3M -$272.9M -$416.1M $725.9M -$41.3M
 
Dividends Paid (Ex Special Dividend) $12.8M $12.8M $13.1M $12.8M $13.1M
Special Dividend Paid
Long-Term Debt Issued $1.5M $474.5M $400K -- --
Long-Term Debt Repaid -$193.9M -$2.5M -- -$700K --
Repurchase of Common Stock -- -- $7.7M $5.1M --
Other Financing Activities -$2.2M -$407.9M -$1.3M $4.1M -$30.3M
Cash From Financing -$207.4M $80.8M $270.6M -$354.1M $561.8M
 
Beginning Cash (CF) $47.5M $78.8M $71.7M $483.3M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8M $31.3M -$5.7M $410.2M $745.1M
Ending Cash (CF) $56.2M $107.8M $63.5M $892.3M $2B
 
Levered Free Cash Flow $217.7M $171.6M $57.7M -$15.5M $195.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $29.3M $25.7M $31.1M $38.1M $66.8M
Depreciation & Amoritzation $20M $18.8M $23.1M $22.2M $55.4M
Stock-Based Compensation $2.4M $2.4M $2.5M $3.6M $7.8M
Change in Accounts Receivable -$13.3M -$12.7M $17.8M -$17.6M $300K
Change in Inventories -$15.6M -$14.7M $7.8M $6M -$3.9M
Cash From Operations $33M $43.9M $16.7M $70M $87.7M
 
Capital Expenditures $13.6M $20.6M $10.9M $6.9M $31.2M
Cash Acquisitions $169.4M $329.3M -- $2.2M -$100K
Cash From Investing -$182.7M -$349.6M $647.2M -$9.1M -$31.2M
 
Dividends Paid (Ex Special Dividend) $3.2M $3.1M $3.3M $3.2M $5.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$700K $311.5M -$200K -- --
Long-Term Debt Repaid $11.1M -- -$307.1M -- --
Repurchase of Common Stock -- $500K -- -- --
Other Financing Activities -$100K -- $5.7M -$3.5M --
Cash From Financing $7.1M $307.9M -$304.9M -$3.9M -$52.5M
 
Beginning Cash (CF) $58.2M $52.6M $401.7M $534.5M $133.3M
Foreign Exchange Rate Adjustment -$1.5M -$2.9M -$2M $3.2M -$700K
Additions / Reductions -$144.1M -$700K $357M $60.2M $3.3M
Ending Cash (CF) -$87.4M $49M $756.7M $597.9M $135.9M
 
Levered Free Cash Flow $19.4M $23.3M $5.8M $63.1M $56.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $116.9M $102.9M $109.1M $144.2M -$109.7M
Depreciation & Amoritzation $75.2M $75.6M $90.1M $88.5M $221.4M
Stock-Based Compensation $7.5M $6.4M $9.6M $15.7M $20.4M
Change in Accounts Receivable -$8.1M -$36.6M -$2.4M -$71.3M $19.7M
Change in Inventories $3M -$73.8M $23.1M $2.4M -$48.3M
Cash From Operations $254.2M $149.4M $122.9M $66.8M $363.1M
 
Capital Expenditures $45.5M $83.5M $67.5M $36.8M $79.7M
Cash Acquisitions $185.3M $368.9M $100K $4.8M $1.8B
Cash From Investing -$228.5M -$447.8M $585.3M $84.8M -$1.8B
 
Dividends Paid (Ex Special Dividend) $12.8M $13.1M $13M $12.7M $19.2M
Special Dividend Paid
Long-Term Debt Issued -- $395.4M -$312M -- --
Long-Term Debt Repaid -$345.1M -- -- $339.4M --
Repurchase of Common Stock -- $2.8M $4.9M $5.1M --
Other Financing Activities -- -- $4M -$13.5M --
Cash From Financing -$19.2M $312.5M -$373.7M -$21.6M $1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.6M $9.2M $334.3M $132.8M -$401.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $208.7M $65.9M $55.4M $30M $283.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $86.8M $71.3M $76.6M $91.5M -$102.8M
Depreciation & Amoritzation $56.6M $55.4M $69.3M $66.5M $198.5M
Stock-Based Compensation $6.5M $6.4M $7.1M $11.4M $17.1M
Change in Accounts Receivable -$16.1M -$23.5M $2.3M -$47.4M $31.5M
Change in Inventories -$26.6M -$62.5M $7.9M -$16.6M -$68.6M
Cash From Operations $163.3M $87M $67.6M $94.8M $224.3M
 
Capital Expenditures $33.9M $63.3M $46.2M $27.9M $69.7M
Cash Acquisitions $185.3M $329.7M $100K $4.8M $1.8B
Cash From Investing -$217.2M -$392.1M $609.3M -$31.8M -$1.8B
 
Dividends Paid (Ex Special Dividend) $9.5M $9.8M $9.7M $9.6M $15.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $391.5M $312.4M -- -- $1.5B
Long-Term Debt Repaid -$260.8M -- -$340.1M -- -$854.8M
Repurchase of Common Stock -- $2.8M -- -- --
Other Financing Activities -$83.8M -$1.2M $4.1M -$13.5M -$87.7M
Cash From Financing $66.9M $298.6M -$345.7M -$13.2M $515.3M
 
Beginning Cash (CF) $318M $204.9M $490.2M $1.5B $382.3M
Foreign Exchange Rate Adjustment -$2.3M -$4.9M -$2.6M $1.4M $1M
Additions / Reductions $10.7M -$11.4M $328.6M $51.2M -$1.1B
Ending Cash (CF) $326.4M $188.6M $816.2M $1.5B -$711.8M
 
Levered Free Cash Flow $129.4M $23.7M $21.4M $66.9M $154.6M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
54
SMX alert for Dec 12

SMX (Security Matters) Plc [SMX] is down 14.67% over the past day.

Buy
77
DHIL alert for Dec 12

Diamond Hill Investment Group, Inc. [DHIL] is down 0.54% over the past day.

Sell
28
OXM alert for Dec 12

Oxford Industries, Inc. [OXM] is up 9.32% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock