vs
Side-by-side financial comparison of Distribution Solutions Group, Inc. (DSGR) and JBT Marel Corp (JBTM). Click either name above to swap in a different company.
JBT Marel Corp is the larger business by last-quarter revenue ($1.0B vs $518.0M, roughly 1.9× Distribution Solutions Group, Inc.). JBT Marel Corp runs the higher net margin — 5.3% vs 1.2%, a 4.0% gap on every dollar of revenue. On growth, JBT Marel Corp posted the faster year-over-year revenue change (115.6% vs 10.7%). JBT Marel Corp produced more free cash flow last quarter ($83.5M vs $32.9M). Over the past eight quarters, JBT Marel Corp's revenue compounded faster (60.3% CAGR vs 13.1%).
Univar Solutions Inc. is a global chemical and ingredients distributor and provider of value-added services.
JBT Marel Corporation, formerly known as JBT Corporation, or John Bean Technologies Corporation, is a food processing machinery and automated vehicle company. The company was incorporated in 2008 when FMC Technologies divested its non-energy businesses. The company is based in Chicago, Illinois and traces its history back to a company founded in 1884 by John Bean, an orchardist in Los Gatos, California.
DSGR vs JBTM — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $518.0M | $1.0B |
| Net Profit | $6.5M | $53.1M |
| Gross Margin | 32.9% | 34.5% |
| Operating Margin | 4.6% | 7.2% |
| Net Margin | 1.2% | 5.3% |
| Revenue YoY | 10.7% | 115.6% |
| Net Profit YoY | -70.6% | 858.6% |
| EPS (diluted) | $0.14 | $1.04 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | — | $1.0B | ||
| Q3 25 | $518.0M | $1.0B | ||
| Q2 25 | $502.4M | $934.8M | ||
| Q1 25 | $478.0M | $854.1M | ||
| Q4 24 | $480.5M | $467.6M | ||
| Q3 24 | $468.0M | $453.8M | ||
| Q2 24 | $439.5M | $402.3M | ||
| Q1 24 | $416.1M | $392.3M |
| Q4 25 | — | $53.1M | ||
| Q3 25 | $6.5M | $66.0M | ||
| Q2 25 | $5.0M | $3.4M | ||
| Q1 25 | $3.3M | $-173.0M | ||
| Q4 24 | $-25.9M | $-7.0M | ||
| Q3 24 | $21.9M | $38.9M | ||
| Q2 24 | $1.9M | $30.7M | ||
| Q1 24 | $-5.2M | $22.8M |
| Q4 25 | — | 34.5% | ||
| Q3 25 | 32.9% | 35.9% | ||
| Q2 25 | 33.9% | 35.8% | ||
| Q1 25 | 34.3% | 34.2% | ||
| Q4 24 | 33.3% | 38.4% | ||
| Q3 24 | 33.9% | 36.1% | ||
| Q2 24 | 34.5% | 35.6% | ||
| Q1 24 | 34.5% | 35.8% |
| Q4 25 | — | 7.2% | ||
| Q3 25 | 4.6% | 10.2% | ||
| Q2 25 | 5.3% | 5.2% | ||
| Q1 25 | 4.2% | -3.9% | ||
| Q4 24 | 4.2% | 3.4% | ||
| Q3 24 | 4.0% | 10.3% | ||
| Q2 24 | 3.2% | 6.7% | ||
| Q1 24 | 0.7% | 7.4% |
| Q4 25 | — | 5.3% | ||
| Q3 25 | 1.2% | 6.6% | ||
| Q2 25 | 1.0% | 0.4% | ||
| Q1 25 | 0.7% | -20.3% | ||
| Q4 24 | -5.4% | -1.5% | ||
| Q3 24 | 4.7% | 8.6% | ||
| Q2 24 | 0.4% | 7.6% | ||
| Q1 24 | -1.3% | 5.8% |
| Q4 25 | — | $1.04 | ||
| Q3 25 | $0.14 | $1.26 | ||
| Q2 25 | $0.11 | $0.07 | ||
| Q1 25 | $0.07 | $-3.35 | ||
| Q4 24 | $-0.55 | $-0.22 | ||
| Q3 24 | $0.46 | $1.21 | ||
| Q2 24 | $0.04 | $0.95 | ||
| Q1 24 | $-0.11 | $0.71 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $69.2M | $167.9M |
| Total DebtLower is stronger | $665.5M | $1.5B |
| Stockholders' EquityBook value | $653.9M | $4.5B |
| Total Assets | $1.8B | $8.2B |
| Debt / EquityLower = less leverage | 1.02× | 0.33× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $167.9M | ||
| Q3 25 | $69.2M | — | ||
| Q2 25 | $47.4M | — | ||
| Q1 25 | $65.4M | — | ||
| Q4 24 | $66.5M | $1.2B | ||
| Q3 24 | $61.3M | — | ||
| Q2 24 | $46.8M | — | ||
| Q1 24 | $73.1M | — |
| Q4 25 | — | $1.5B | ||
| Q3 25 | $665.5M | $1.5B | ||
| Q2 25 | $675.0M | $1.5B | ||
| Q1 25 | $712.4M | $2.0B | ||
| Q4 24 | $693.9M | $1.3B | ||
| Q3 24 | $704.1M | $648.3M | ||
| Q2 24 | $573.7M | $647.7M | ||
| Q1 24 | $535.7M | $647.0M |
| Q4 25 | — | $4.5B | ||
| Q3 25 | $653.9M | $4.4B | ||
| Q2 25 | $649.4M | $4.4B | ||
| Q1 25 | $636.7M | $4.1B | ||
| Q4 24 | $640.5M | $1.5B | ||
| Q3 24 | $680.8M | $1.6B | ||
| Q2 24 | $653.3M | $1.5B | ||
| Q1 24 | $654.7M | $1.5B |
| Q4 25 | — | $8.2B | ||
| Q3 25 | $1.8B | $8.2B | ||
| Q2 25 | $1.8B | $8.3B | ||
| Q1 25 | $1.8B | $8.0B | ||
| Q4 24 | $1.7B | $3.4B | ||
| Q3 24 | $1.8B | $2.8B | ||
| Q2 24 | $1.6B | $2.7B | ||
| Q1 24 | $1.5B | $2.7B |
| Q4 25 | — | 0.33× | ||
| Q3 25 | 1.02× | 0.34× | ||
| Q2 25 | 1.04× | 0.35× | ||
| Q1 25 | 1.12× | 0.48× | ||
| Q4 24 | 1.08× | 0.81× | ||
| Q3 24 | 1.03× | 0.41× | ||
| Q2 24 | 0.88× | 0.43× | ||
| Q1 24 | 0.82× | 0.43× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $38.4M | $117.4M |
| Free Cash FlowOCF − Capex | $32.9M | $83.5M |
| FCF MarginFCF / Revenue | 6.3% | 8.3% |
| Capex IntensityCapex / Revenue | 1.1% | 3.4% |
| Cash ConversionOCF / Net Profit | 5.95× | 2.21× |
| TTM Free Cash FlowTrailing 4 quarters | $92.2M | $238.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $117.4M | ||
| Q3 25 | $38.4M | $87.7M | ||
| Q2 25 | $33.3M | $102.2M | ||
| Q1 25 | $-4.8M | $34.4M | ||
| Q4 24 | $45.7M | $128.7M | ||
| Q3 24 | $-17.3M | $71.9M | ||
| Q2 24 | $21.4M | $21.6M | ||
| Q1 24 | $6.6M | $10.4M |
| Q4 25 | — | $83.5M | ||
| Q3 25 | $32.9M | $56.5M | ||
| Q2 25 | $28.7M | $83.7M | ||
| Q1 25 | $-10.4M | $14.4M | ||
| Q4 24 | $41.1M | $118.7M | ||
| Q3 24 | $-20.5M | $65.0M | ||
| Q2 24 | $18.0M | $11.1M | ||
| Q1 24 | $4.2M | $-100.0K |
| Q4 25 | — | 8.3% | ||
| Q3 25 | 6.3% | 5.6% | ||
| Q2 25 | 5.7% | 9.0% | ||
| Q1 25 | -2.2% | 1.7% | ||
| Q4 24 | 8.6% | 25.4% | ||
| Q3 24 | -4.4% | 14.3% | ||
| Q2 24 | 4.1% | 2.8% | ||
| Q1 24 | 1.0% | -0.0% |
| Q4 25 | — | 3.4% | ||
| Q3 25 | 1.1% | 3.1% | ||
| Q2 25 | 0.9% | 2.0% | ||
| Q1 25 | 1.2% | 2.3% | ||
| Q4 24 | 1.0% | 2.1% | ||
| Q3 24 | 0.7% | 1.5% | ||
| Q2 24 | 0.8% | 2.6% | ||
| Q1 24 | 0.6% | 2.7% |
| Q4 25 | — | 2.21× | ||
| Q3 25 | 5.95× | 1.33× | ||
| Q2 25 | 6.66× | 30.06× | ||
| Q1 25 | -1.46× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -0.79× | 1.85× | ||
| Q2 24 | 11.28× | 0.70× | ||
| Q1 24 | — | 0.46× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DSGR
| Test Equity Segment | $206.5M | 40% |
| Gexpro Services Segment | $130.5M | 25% |
| Lawson Segment | $121.5M | 23% |
| Canada Branch Division Segment | $60.0M | 12% |
JBTM
Segment breakdown not available.
