vs
JBT Marel Corp（JBTM）与KeyCorp（KEY）财务数据对比。点击上方公司名可切换其他公司
KeyCorp的季度营收约是JBT Marel Corp的1.9倍（$1.9B vs $1.0B），KeyCorp净利率更高（26.8% vs 5.3%，领先21.6%），JBT Marel Corp同比增速更快（115.6% vs 10.2%），过去两年JBT Marel Corp的营收复合增速更高（60.3% vs 12.9%）
JBT Marel Corp（原称JBT公司、约翰宾技术公司）是主营食品加工机械及自动化车辆的企业，2008年由FMC技术公司拆分非能源业务独立注册成立，总部位于美国伊利诺伊州芝加哥，发展历史可追溯至1884年加州洛斯加托斯果园主约翰·宾创办的企业。
Key是日本知名视觉小说工作室，1998年7月21日作为发行商Visual Arts旗下品牌成立，总部位于大阪市北区。工作室主打剧情向作品，擅长创作情感饱满、情节跌宕的戏剧类内容，旗下多款作品深受全球ACG爱好者喜爱。
JBTM vs KEY — 直观对比
营收规模更大
KEY
是对方的1.9倍
$1.0B
营收增速更快
JBTM
高出105.4%
10.2%
净利率更高
KEY
高出21.6%
5.3%
两年增速更快
JBTM
近两年复合增速
12.9%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.0B | $1.9B |
| 净利润 | $53.1M | $522.0M |
| 毛利率 | 34.5% | — |
| 营业利润率 | 7.2% | — |
| 净利率 | 5.3% | 26.8% |
| 营收同比 | 115.6% | 10.2% |
| 净利润同比 | 858.6% | 28.9% |
| 每股收益（稀释后） | $1.04 | $0.44 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收JBTMKEY
| Q1 26 | — | $1.9B | ||
| Q4 25 | $1.0B | $2.0B | ||
| Q3 25 | $1.0B | $1.9B | ||
| Q2 25 | $934.8M | $1.8B | ||
| Q1 25 | $854.1M | $1.8B | ||
| Q4 24 | $467.6M | $865.0M | ||
| Q3 24 | $453.8M | $695.0M | ||
| Q2 24 | $402.3M | $1.5B |
净利润JBTMKEY
| Q1 26 | — | $522.0M | ||
| Q4 25 | $53.1M | $510.0M | ||
| Q3 25 | $66.0M | $489.0M | ||
| Q2 25 | $3.4M | $425.0M | ||
| Q1 25 | $-173.0M | $405.0M | ||
| Q4 24 | $-7.0M | $-244.0M | ||
| Q3 24 | $38.9M | $-410.0M | ||
| Q2 24 | $30.7M | $274.0M |
毛利率JBTMKEY
| Q1 26 | — | — | ||
| Q4 25 | 34.5% | — | ||
| Q3 25 | 35.9% | — | ||
| Q2 25 | 35.8% | — | ||
| Q1 25 | 34.2% | — | ||
| Q4 24 | 38.4% | — | ||
| Q3 24 | 36.1% | — | ||
| Q2 24 | 35.6% | — |
营业利润率JBTMKEY
| Q1 26 | — | — | ||
| Q4 25 | 7.2% | 32.3% | ||
| Q3 25 | 10.2% | 31.8% | ||
| Q2 25 | 5.2% | 29.3% | ||
| Q1 25 | -3.9% | 29.0% | ||
| Q4 24 | 3.4% | -92.6% | ||
| Q3 24 | 10.3% | -72.8% | ||
| Q2 24 | 6.7% | 22.0% |
净利率JBTMKEY
| Q1 26 | — | 26.8% | ||
| Q4 25 | 5.3% | 25.4% | ||
| Q3 25 | 6.6% | 25.8% | ||
| Q2 25 | 0.4% | 23.1% | ||
| Q1 25 | -20.3% | 22.8% | ||
| Q4 24 | -1.5% | -54.7% | ||
| Q3 24 | 8.6% | -59.0% | ||
| Q2 24 | 7.6% | 18.0% |
每股收益（稀释后）JBTMKEY
| Q1 26 | — | $0.44 | ||
| Q4 25 | $1.04 | $0.43 | ||
| Q3 25 | $1.26 | $0.41 | ||
| Q2 25 | $0.07 | $0.35 | ||
| Q1 25 | $-3.35 | $0.33 | ||
| Q4 24 | $-0.22 | $-0.30 | ||
| Q3 24 | $1.21 | $-0.47 | ||
| Q2 24 | $0.95 | $0.25 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $167.9M | $11.8B |
| 总债务越低越好 | $1.5B | $10.9B |
| 股东权益账面价值 | $4.5B | $20.0B |
| 总资产 | $8.2B | $188.7B |
| 负债/权益比越低杠杆越低 | 0.33× | 0.54× |
8季度趋势，按日历期对齐
现金及短期投资JBTMKEY
| Q1 26 | — | $11.8B | ||
| Q4 25 | $167.9M | $10.2B | ||
| Q3 25 | — | $13.3B | ||
| Q2 25 | — | $11.6B | ||
| Q1 25 | — | $15.3B | ||
| Q4 24 | $1.2B | $17.5B | ||
| Q3 24 | — | $22.8B | ||
| Q2 24 | — | $15.5B |
总债务JBTMKEY
| Q1 26 | — | $10.9B | ||
| Q4 25 | $1.5B | $9.9B | ||
| Q3 25 | $1.5B | $10.9B | ||
| Q2 25 | $1.5B | $12.1B | ||
| Q1 25 | $2.0B | $12.4B | ||
| Q4 24 | $1.3B | $12.1B | ||
| Q3 24 | $648.3M | $15.7B | ||
| Q2 24 | $647.7M | $16.9B |
股东权益JBTMKEY
| Q1 26 | — | $20.0B | ||
| Q4 25 | $4.5B | $20.4B | ||
| Q3 25 | $4.4B | $20.1B | ||
| Q2 25 | $4.4B | $19.5B | ||
| Q1 25 | $4.1B | $19.0B | ||
| Q4 24 | $1.5B | $18.2B | ||
| Q3 24 | $1.6B | $16.9B | ||
| Q2 24 | $1.5B | $14.8B |
总资产JBTMKEY
| Q1 26 | — | $188.7B | ||
| Q4 25 | $8.2B | $184.4B | ||
| Q3 25 | $8.2B | $187.4B | ||
| Q2 25 | $8.3B | $185.5B | ||
| Q1 25 | $8.0B | $188.7B | ||
| Q4 24 | $3.4B | $187.2B | ||
| Q3 24 | $2.8B | $189.8B | ||
| Q2 24 | $2.7B | $187.4B |
负债/权益比JBTMKEY
| Q1 26 | — | 0.54× | ||
| Q4 25 | 0.33× | 0.49× | ||
| Q3 25 | 0.34× | 0.54× | ||
| Q2 25 | 0.35× | 0.62× | ||
| Q1 25 | 0.48× | 0.65× | ||
| Q4 24 | 0.81× | 0.67× | ||
| Q3 24 | 0.41× | 0.93× | ||
| Q2 24 | 0.43× | 1.14× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $117.4M | — |
| 自由现金流经营现金流 - 资本支出 | $83.5M | — |
| 自由现金流率自由现金流/营收 | 8.3% | — |
| 资本支出强度资本支出/营收 | 3.4% | — |
| 现金转化率经营现金流/净利润 | 2.21× | — |
| 过去12个月自由现金流最近4个季度 | $238.1M | — |
8季度趋势，按日历期对齐
经营现金流JBTMKEY
| Q1 26 | — | — | ||
| Q4 25 | $117.4M | $2.2B | ||
| Q3 25 | $87.7M | $396.0M | ||
| Q2 25 | $102.2M | $1.2B | ||
| Q1 25 | $34.4M | $-140.0M | ||
| Q4 24 | $128.7M | $664.0M | ||
| Q3 24 | $71.9M | $-1.2B | ||
| Q2 24 | $21.6M | $-217.0M |
自由现金流JBTMKEY
| Q1 26 | — | — | ||
| Q4 25 | $83.5M | $2.1B | ||
| Q3 25 | $56.5M | $367.0M | ||
| Q2 25 | $83.7M | $1.2B | ||
| Q1 25 | $14.4M | $-150.0M | ||
| Q4 24 | $118.7M | $599.0M | ||
| Q3 24 | $65.0M | $-1.2B | ||
| Q2 24 | $11.1M | $-230.0M |
自由现金流率JBTMKEY
| Q1 26 | — | — | ||
| Q4 25 | 8.3% | 104.8% | ||
| Q3 25 | 5.6% | 19.4% | ||
| Q2 25 | 9.0% | 65.8% | ||
| Q1 25 | 1.7% | -8.5% | ||
| Q4 24 | 25.4% | 69.2% | ||
| Q3 24 | 14.3% | -175.8% | ||
| Q2 24 | 2.8% | -15.1% |
资本支出强度JBTMKEY
| Q1 26 | — | — | ||
| Q4 25 | 3.4% | 5.3% | ||
| Q3 25 | 3.1% | 1.5% | ||
| Q2 25 | 2.0% | 1.3% | ||
| Q1 25 | 2.3% | 0.6% | ||
| Q4 24 | 2.1% | 7.5% | ||
| Q3 24 | 1.5% | 2.4% | ||
| Q2 24 | 2.6% | 0.9% |
现金转化率JBTMKEY
| Q1 26 | — | — | ||
| Q4 25 | 2.21× | 4.33× | ||
| Q3 25 | 1.33× | 0.81× | ||
| Q2 25 | 30.06× | 2.90× | ||
| Q1 25 | — | -0.35× | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.85× | — | ||
| Q2 24 | 0.70× | -0.79× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
JBTM
暂无分部数据
KEY
| Net Interest Income | $1.2B | 63% |
| Noninterest Income | $723.0M | 37% |
