j.c.b. service

5

j.c.b. service Company Information

Share J.C.B. SERVICE
Live 
MatureMegaHigh

Company Number

00564955

Registered Address

lakeside works, rocester, uttoxeter, staffs, ST14 5JP

Industry

Manufacture of earthmoving equipment

 

Telephone

01889590312

Next Accounts Due

September 2025

Group Structure

View All

Directors

The Bamford Dl32 Years

Anthony Bamford32 Years

View All

Shareholders

jcb group holdings sarl 100%

j.c.b. service Estimated Valuation

£9.5b

Pomanda estimates the enterprise value of J.C.B. SERVICE at £9.5b based on a Turnover of £6.5b and 1.46x industry multiple (adjusted for size and gross margin).

j.c.b. service Estimated Valuation

£8.5b

Pomanda estimates the enterprise value of J.C.B. SERVICE at £8.5b based on an EBITDA of £885.4m and a 9.57x industry multiple (adjusted for size and gross margin).

j.c.b. service Estimated Valuation

£4.2b

Pomanda estimates the enterprise value of J.C.B. SERVICE at £4.2b based on Net Assets of £2.6b and 1.65x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

J.c.b. Service Overview

J.c.b. Service is a live company located in uttoxeter, staffs, ST14 5JP with a Companies House number of 00564955. It operates in the manufacture of earthmoving equipment sector, SIC Code 28922. Founded in April 1956, it's largest shareholder is jcb group holdings sarl with a 100% stake. J.c.b. Service is a mature, mega sized company, Pomanda has estimated its turnover at £6.5b with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

J.c.b. Service Health Check

Pomanda's financial health check has awarded J.C.B. Service a 5 rating. We use a traffic light system to show it exceeds the industry average on 8 measures and has 2 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

8 Strong

positive_score

2 Regular

positive_score

2 Weak

size

Size

annual sales of £6.5b, make it larger than the average company (£316.9m)

£6.5b - J.c.b. Service

£316.9m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 27%, show it is growing at a faster rate (14.7%)

27% - J.c.b. Service

14.7% - Industry AVG

production

Production

with a gross margin of 24%, this company has a lower cost of product (18.2%)

24% - J.c.b. Service

18.2% - Industry AVG

profitability

Profitability

an operating margin of 12.6% make it more profitable than the average company (4.2%)

12.6% - J.c.b. Service

4.2% - Industry AVG

employees

Employees

with 13571 employees, this is above the industry average (443)

13571 - J.c.b. Service

443 - Industry AVG

paystructure

Pay Structure

on an average salary of £47.1k, the company has an equivalent pay structure (£55.3k)

£47.1k - J.c.b. Service

£55.3k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £476.5k, this is equally as efficient (£537.5k)

£476.5k - J.c.b. Service

£537.5k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 10 days, this is later than average (8 days)

10 days - J.c.b. Service

8 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 46 days, this is slower than average (28 days)

46 days - J.c.b. Service

28 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 69 days, this is more than average (47 days)

69 days - J.c.b. Service

47 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 43 weeks, this is more cash available to meet short term requirements (14 weeks)

43 weeks - J.c.b. Service

14 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 43%, this is a lower level of debt than the average (64.7%)

43% - J.c.b. Service

64.7% - Industry AVG

J.C.B. SERVICE financials

EXPORTms excel logo

J.C.B. Service's latest turnover from December 2023 is £6.5 billion and the company has net assets of £2.6 billion. According to their latest financial statements, J.C.B. Service has 13,571 employees and maintains cash reserves of £1.1 billion as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover6,466,000,0005,677,900,0004,393,500,0003,141,800,0004,158,700,0004,118,800,0003,353,900,0002,620,900,0002,343,100,0002,511,600,0002,684,000,0002,712,000,0002,716,100,0002,001,800,0001,355,100,000
Other Income Or Grants000000000000000
Cost Of Sales4,916,700,0004,520,300,0003,522,600,0002,575,700,0003,324,700,0003,259,300,0002,666,600,0002,109,400,0001,870,400,0001,975,200,0002,097,000,0002,111,700,0002,143,100,0001,568,600,0001,117,700,000
Gross Profit1,549,300,0001,157,600,000870,900,000566,100,000834,000,000859,500,000687,300,000511,500,000472,700,000536,400,000587,000,000600,300,000573,000,000433,200,000237,400,000
Admin Expenses734,200,000599,300,000354,600,000425,400,000543,700,000543,400,000474,800,000343,900,000363,100,000336,300,000370,100,000312,700,000297,200,000254,600,000195,700,000
Operating Profit815,100,000558,300,000516,300,000140,700,000290,300,000316,100,000212,500,000167,600,000109,600,000200,100,000216,900,000287,600,000275,800,000178,600,00041,700,000
Interest Payable84,600,00035,000,00023,200,00024,400,00028,100,00025,200,00023,900,00020,700,00021,300,00021,400,00018,800,00017,400,00017,800,00018,200,00019,500,000
Interest Receivable63,000,00018,700,0002,400,0005,600,0008,600,00013,400,0008,600,00011,800,0008,400,0008,500,0008,000,0008,400,0005,900,0002,900,0004,700,000
Pre-Tax Profit805,800,000557,700,000501,600,000130,100,000276,300,000310,400,000203,000,000164,700,000102,700,000192,700,000210,900,000300,100,000267,300,000170,200,00028,500,000
Tax-185,100,000-124,400,000-84,700,000-46,300,000-79,600,000-125,400,000-70,800,000-62,100,000-22,100,000-37,400,000-55,400,000-87,600,000-90,900,000-67,100,000-16,900,000
Profit After Tax620,700,000433,300,000416,900,00083,800,000196,700,000185,000,000132,200,000102,600,00080,600,000155,300,000155,500,000212,500,000176,400,000103,100,00011,600,000
Dividends Paid300,000,000250,000,00080,000,000095,000,00075,000,00060,000,0000060,000,000140,000,00050,000,00045,000,00000
Retained Profit320,700,000183,300,000336,900,00083,800,000101,700,000110,000,00072,200,000102,600,00080,600,00095,300,00015,500,000162,100,000129,600,000102,200,00011,600,000
Employee Costs639,600,000593,500,000441,900,000447,900,000520,200,000474,000,000454,400,000402,000,000376,400,000376,000,000352,500,000331,900,000296,600,000248,500,000197,500,000
Number Of Employees13,57112,42610,68210,29811,05211,50810,3789,3338,8758,6108,5478,0078,3597,0775,955
EBITDA*885,400,000625,300,000575,500,000206,800,000349,800,000370,200,000265,800,000221,300,000163,100,000250,900,000265,500,000334,700,000322,400,000225,800,00088,600,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets682,900,000656,600,000594,300,000532,500,000576,300,000525,100,000483,100,000496,300,000468,600,000475,700,000432,200,000411,600,000410,700,000390,100,000344,400,000
Intangible Assets181,700,000202,700,000168,000,000153,600,000170,600,000127,400,000140,500,000154,800,000169,000,000183,200,000199,100,000211,700,000208,100,000221,500,000234,900,000
Investments & Other24,700,00022,000,00014,900,00014,600,0003,700,0004,400,0004,500,0004,800,0006,200,0007,400,0008,800,0009,300,00015,100,00012,500,00084,400,000
Debtors (Due After 1 year)000000000000000
Total Fixed Assets889,300,000881,300,000777,200,000700,700,000750,600,000656,900,000628,100,000655,900,000643,800,000666,300,000640,100,000632,600,000633,900,000624,100,000663,700,000
Stock & work in progress933,200,000955,200,000696,500,000500,800,000530,300,000598,300,000423,400,000364,900,000292,200,000355,300,000286,600,000235,400,000252,500,000176,100,000127,900,000
Trade Debtors194,100,000229,600,000164,500,000138,200,000152,300,000178,700,000153,300,000124,000,00093,300,00093,500,00096,400,000127,900,000130,700,000129,400,000100,500,000
Group Debtors873,500,000803,300,000748,800,000666,500,000197,400,000230,400,000245,800,000186,400,000155,300,000135,100,000102,000,00093,800,00078,600,00065,100,00060,600,000
Misc Debtors436,800,000500,300,000384,600,000315,100,000313,300,000318,500,000292,000,000263,400,000176,800,000150,600,000121,500,000100,200,000111,900,000103,700,00085,200,000
Cash1,147,700,000827,500,000901,800,000872,900,000615,600,000700,200,000734,800,000674,100,000536,700,000480,500,000552,000,000365,500,000300,800,000192,700,00094,800,000
misc current assets7,700,0005,900,0006,600,0007,800,00012,700,00011,300,00011,800,0008,700,000600,0003,100,0007,100,0003,000,00011,300,0009,800,00016,900,000
total current assets3,593,000,0003,321,800,0002,902,800,0002,501,300,0001,821,600,0002,037,400,0001,861,100,0001,621,500,0001,254,900,0001,218,100,0001,165,600,000925,800,000885,800,000676,800,000485,900,000
total assets4,482,300,0004,203,100,0003,680,000,0003,202,000,0002,572,200,0002,694,300,0002,489,200,0002,277,400,0001,898,700,0001,884,400,0001,805,700,0001,558,400,0001,519,700,0001,300,900,0001,149,600,000
Bank overdraft100,00028,000,0007,300,0002,000,0001,600,000200,00010,600,00010,300,00010,200,00010,100,00029,800,00031,700,00034,000,00034,000,00050,500,000
Bank loan0000000000000058,000,000
Trade Creditors 627,400,000708,500,000561,200,000410,200,000302,800,000441,400,000324,300,000262,700,000178,400,000261,900,000256,200,000263,700,000315,400,000260,400,000172,800,000
Group/Directors Accounts0051,300,00031,200,00027,400,00034,400,00093,300,00096,800,00055,800,000103,300,000128,000,00032,900,00044,500,00030,300,00061,400,000
other short term finances6,500,00044,500,0002,500,000200,0002,800,00012,100,000900,00025,300,000000000100,000
hp & lease commitments000000000000000
other current liabilities723,200,000638,400,000472,300,000462,200,000411,000,000461,200,000360,100,000270,500,000233,900,000250,800,000223,600,000223,600,000238,300,000182,800,000136,400,000
total current liabilities1,357,200,0001,419,400,0001,094,600,000905,800,000745,600,000949,300,000789,200,000665,600,000478,300,000626,100,000637,600,000551,900,000632,200,000507,500,000479,200,000
loans195,300,000207,600,000199,000,000195,200,000195,200,000198,800,000280,100,000290,400,000300,100,000235,100,000245,100,00060,000,00070,000,00071,400,00064,200,000
hp & lease commitments000000000000000
Accruals and Deferred Income23,900,00020,400,00025,500,00020,900,00016,300,00000003,100,00000000
other liabilities2,100,0002,400,0001,200,0001,200,0001,200,00018,200,0001,200,0001,300,000900,000900,0001,200,0001,500,0001,900,0001,300,0001,300,000
provisions144,600,000122,400,000106,700,00093,400,000104,700,000108,100,00082,500,00068,000,00053,800,00062,700,00054,100,00051,300,00047,100,00039,500,00032,500,000
total long term liabilities568,400,000526,700,000534,000,000663,600,000623,700,000589,100,000649,900,000682,600,000502,400,000434,300,000380,400,000176,100,000175,600,000133,100,000129,400,000
total liabilities1,925,600,0001,946,100,0001,628,600,0001,569,400,0001,369,300,0001,538,400,0001,439,100,0001,348,200,000980,700,0001,060,400,0001,018,000,000728,000,000807,800,000640,600,000608,600,000
net assets2,556,700,0002,257,000,0002,051,400,0001,632,600,0001,202,900,0001,155,900,0001,050,100,000929,200,000918,000,000824,000,000787,700,000830,400,000705,100,000654,800,000541,000,000
total shareholders funds2,556,700,0002,257,000,0002,051,400,0001,632,600,0001,202,900,0001,155,900,0001,050,100,000929,200,000918,000,000824,000,000787,700,000830,400,000705,100,000654,800,000541,000,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit815,100,000558,300,000516,300,000140,700,000290,300,000316,100,000212,500,000167,600,000109,600,000200,100,000216,900,000287,600,000275,800,000178,600,00041,700,000
Depreciation49,700,00045,600,00041,700,00049,100,00042,700,00039,800,00039,000,00039,500,00039,300,00035,200,00034,300,00033,100,00033,200,00033,800,00033,300,000
Amortisation20,600,00021,400,00017,500,00017,000,00016,800,00014,300,00014,300,00014,200,00014,200,00015,600,00014,300,00014,000,00013,400,00013,400,00013,600,000
Tax-185,100,000-124,400,000-84,700,000-46,300,000-79,600,000-125,400,000-70,800,000-62,100,000-22,100,000-37,400,000-55,400,000-87,600,000-90,900,000-67,100,000-16,900,000
Stock-22,000,000258,700,000195,700,000-29,500,000-68,000,000174,900,00058,500,00072,700,000-63,100,00068,700,00051,200,000-17,100,00076,400,00048,200,000127,900,000
Debtors-28,800,000235,300,000178,100,000456,800,000-64,600,00036,500,000117,300,000148,400,00046,200,00059,300,000-2,000,000700,00023,000,00051,900,000246,300,000
Creditors-81,100,000147,300,000151,000,000107,400,000-138,600,000117,100,00061,600,00084,300,000-83,500,0005,700,000-7,500,000-51,700,00055,000,00087,600,000172,800,000
Accruals and Deferred Income88,300,000161,000,00014,700,00055,800,000-33,900,000101,100,00089,600,00036,600,000-20,000,00030,300,0000-14,700,00055,500,00046,400,000136,400,000
Deferred Taxes & Provisions22,200,00015,700,00013,300,000-11,300,000-3,400,00025,600,00014,500,00014,200,000-8,900,0008,600,0002,800,0004,200,0007,600,0007,000,00032,500,000
Cash flow from operations780,500,000330,900,000296,000,000-114,900,000226,900,000277,200,000184,900,00073,200,00045,500,000130,100,000156,200,000201,300,000250,200,000199,600,00039,200,000
Investing Activities
capital expenditure00000-80,500,000-28,900,000-32,100,000-31,800,000-63,100,000-68,000,000-65,900,000-66,100,000-30,900,000500,000
Change in Investments2,700,0007,100,000300,00010,900,000-700,000-100,000-300,000-1,400,000-1,200,000-1,400,000-500,000-5,800,0002,600,000-71,900,00084,400,000
cash flow from investments-2,700,000-7,100,000-300,000-10,900,000700,000-80,400,000-28,600,000-30,700,000-30,600,000-61,700,000-67,500,000-60,100,000-68,700,00041,000,000-83,900,000
Financing Activities
Bank loans0000000000000-58,000,00058,000,000
Group/Directors Accounts0-51,300,00020,100,0003,800,000-7,000,000-58,900,000-3,500,00041,000,000-47,500,000-24,700,00095,100,000-11,600,00014,200,000-31,100,00061,400,000
Other Short Term Loans -38,000,00042,000,0002,300,000-2,600,000-9,300,00011,200,000-24,400,00025,300,00000000-100,000100,000
Long term loans-12,300,0008,600,0003,800,0000-3,600,000-81,300,000-10,300,000-9,700,00065,000,000-10,000,000185,100,000-10,000,000-1,400,0007,200,00064,200,000
Hire Purchase and Lease Commitments000000000000000
other long term liabilities-300,0001,200,00000-17,000,00017,000,000-100,000400,0000-300,000-300,000-400,000600,00001,300,000
share issue-21,000,00022,300,00081,900,000345,900,000-54,700,000-4,200,00048,700,000-91,400,00013,400,000-59,000,000-58,200,000-36,800,000-79,300,00011,600,000529,400,000
interest-21,600,000-16,300,000-20,800,000-18,800,000-19,500,000-11,800,000-15,300,000-8,900,000-12,900,000-12,900,000-10,800,000-9,000,000-11,900,000-15,300,000-14,800,000
cash flow from financing-93,200,0006,500,00087,300,000328,300,000-111,100,000-128,000,000-4,900,000-43,300,00018,000,000-106,900,000210,900,000-67,800,000-77,800,000-85,700,000699,600,000
cash and cash equivalents
cash320,200,000-74,300,00028,900,000257,300,000-84,600,000-34,600,00060,700,000137,400,00056,200,000-71,500,000186,500,00064,700,000108,100,00097,900,00094,800,000
overdraft-27,900,00020,700,0005,300,000400,0001,400,000-10,400,000300,000100,000100,000-19,700,000-1,900,000-2,300,0000-16,500,00050,500,000
change in cash348,100,000-95,000,00023,600,000256,900,000-86,000,000-24,200,00060,400,000137,300,00056,100,000-51,800,000188,400,00067,000,000108,100,000114,400,00044,300,000

j.c.b. service Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for j.c.b. service. Get real-time insights into j.c.b. service's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

J.c.b. Service Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for j.c.b. service by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in ST14 area or any other competitors across 12 key performance metrics.

j.c.b. service directors

J.C.B. Service currently has 11 directors. The longest serving directors include The Bamford Dl (Nov 1992) and Sir Anthony Bamford (Nov 1992).

officercountryagestartendrole
The Bamford DlUnited Kingdom79 years Nov 1992- Director
Sir Anthony Bamford79 years Nov 1992- Director
Mr George BamfordUnited Kingdom43 years Apr 2009- Director
Mr Graeme MacDonald56 years Apr 2015- Director
Mr Mark Turner61 years Jun 2017- Director
Mr Robert Molson69 years Jun 2017- Director
Mr Joseph BamfordUnited Kingdom46 years Jul 2019- Director
Lady Carole BamfordEngland78 years Jul 2019- Director
Ms Alice BamfordEngland48 years Jul 2019- Director
Miss Alice BamfordEngland48 years Jul 2019- Director

P&L

December 2023

turnover

6.5b

+14%

operating profit

815.1m

+46%

gross margin

24%

+17.52%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

2.6b

+0.13%

total assets

4.5b

+0.07%

cash

1.1b

+0.39%

net assets

Total assets minus all liabilities

j.c.b. service company details

company number

00564955

Type

Private unlimited with Share Capital

industry

28922 - Manufacture of earthmoving equipment

incorporation date

April 1956

age

68

incorporated

UK

ultimate parent company

JCB GROUP HOLDINGS SARL

accounts

Group

last accounts submitted

December 2023

previous names

N/A

accountant

-

auditor

PRICEWATERHOUSECOOPERS LLP

address

lakeside works, rocester, uttoxeter, staffs, ST14 5JP

Bank

BARCLAYS BANK PLC

Legal Advisor

SLAUGHTER & MAY

j.c.b. service Charges & Mortgages

A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.

We did not find charges/mortgages relating to j.c.b. service.

charges

j.c.b. service Companies House Filings - See Documents

datedescriptionview/download