JPMorgan Chase Beneish M-Score Calculation
The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.
The M-Score Variables:
The M-score of JPMorgan Chase for today is based on a combination of the following eight different indices:
| M | = | -4.84 | + | 0.92 * DSRI | + | 0.528 * GMI | + | 0.404 * AQI | + | 0.892 * SGI | + | 0.115 * DEPI |
| = | -4.84 | + | 0.92 * 0.7104 | + | 0.528 * 1 | + | 0.404 * 1.0052 | + | 0.892 * 1.2072 | + | 0.115 * 1.0165 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.9286 | + | 4.679 * 0.009439 | - | 0.327 * 1.0497 |
| = | -2.52 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
| This Year (Dec23) TTM: | Last Year (Dec22) TTM: |
Total Receivables was lei497,971 Mil.
Revenue was 179034.366 + 184419.311 + 178950.878 + 177865.54 = lei720,270 Mil.
Gross Profit was 179034.366 + 184419.311 + 178950.878 + 177865.54 = lei720,270 Mil.
Total Current Assets was lei4,285,688 Mil.
Total Assets was lei17,974,832 Mil.
Property, Plant and Equipment(Net PPE) was lei139,874 Mil.
Depreciation, Depletion and Amortization(DDA) was lei34,842 Mil.
Selling, General, & Admin. Expense(SGA) was lei236,808 Mil.
Total Current Liabilities was lei1,682,116 Mil.
Long-Term Debt & Capital Lease Obligation was lei1,817,361 Mil.
Net Income was 43167.69 + 60996.916 + 67123.973 + 58543.31 = lei229,832 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = lei0 Mil.
Cash Flow from Operations was 279363.183 + 209270.765 + 87499.568 + -515957.561 = lei60,176 Mil.
|
Total Receivables was lei580,651 Mil.
Revenue was 160073.42 + 151678.286 + 142434.361 + 142476.105 = lei596,662 Mil.
Gross Profit was 160073.42 + 151678.286 + 142434.361 + 142476.105 = lei596,662 Mil.
Total Current Assets was lei4,123,922 Mil.
Total Assets was lei17,002,435 Mil.
Property, Plant and Equipment(Net PPE) was lei128,636 Mil.
Depreciation, Depletion and Amortization(DDA) was lei32,704 Mil.
Selling, General, & Admin. Expense(SGA) was lei211,256 Mil.
Total Current Liabilities was lei1,781,109 Mil.
Long-Term Debt & Capital Lease Obligation was lei1,372,280 Mil.
|
1. DSRI = Days Sales in Receivables Index
Measured as the ratio of Revenue in Total Receivables in year t to year t-1.
A large increase in DSR could be indicative of revenue inflation.
| DSRI | = | (Receivables_t / Revenue_t) | / | (Receivables_t-1 / Revenue_t-1) |
| = | (497970.637 / 720270.095) | / | (580651.119 / 596662.172) |
| = | 0.691367 | / | 0.973166 |
| | = | 0.7104 |
2. GMI = Gross Margin Index
Measured as the ratio of gross margin in year t-1 to gross margin in year t.
Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.
| GMI | = | GrossMargin_t-1 | / | GrossMargin_t |
| = | (GrossProfit_t-1 / Revenue_t-1) | / | (GrossProfit_t / Revenue_t) |
| = | (596662.172 / 596662.172) | / | (720270.095 / 720270.095) |
| = | 1 | / | 1 |
| | = | 1 |
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.
| AQI | = | (1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) | / | (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1) |
| = | (1 - (4285688.465 + 139874.077) / 17974832.31) | / | (1 - (4123922.104 + 128635.728) / 17002434.519) |
| = | 0.753791 | / | 0.749885 |
| | = | 1.0052 |
4. SGI = Sales Growth Index
Ratio of Revenue in year t to sales in year t-1.
Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.
| SGI | = | Sales_t | / | Sales_t-1 |
| = | Revenue_t | / | Revenue_t-1 |
| = | 720270.095 | / | 596662.172 |
| | = | 1.2072 |
5. DEPI = Depreciation Index
Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.
DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.
| DEPI | = | (Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) | / | (Depreciation_t / (Depreciaton_t + PPE_t)) |
| = | (32703.921 / (32703.921 + 128635.728)) | / | (34842.128 / (34842.128 + 139874.077)) |
| = | 0.202702 | / | 0.199421 |
| | = | 1.0165 |
Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.
6. SGAI = Sales, General and Administrative expenses Index
The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.
SGA expenses index > 1 means that the company is becoming less efficient in generate sales.
| SGAI | = | (SGA_t / Sales_t) | / | (SGA_t-1 /Sales_t-1) |
| = | (236807.734 / 720270.095) | / | (211255.914 / 596662.172) |
| = | 0.328776 | / | 0.354063 |
| | = | 0.9286 |
7. LVGI = Leverage Index
The ratio of total debt to Total Assets in year t relative to yeat t-1.
An LVGI > 1 indicates an increase in leverage
| LVGI | = | ((LTD_t + CurrentLiabilities_t) / TotalAssets_t) | / | ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1) |
| = | ((1817361.148 + 1682115.991) / 17974832.31) | / | ((1372279.859 + 1781109.007) / 17002434.519) |
| = | 0.194688 | / | 0.185467 |
| | = | 1.0497 |
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
| TATA | = | (IncomefromContinuingOperations_t | - | CashFlowsfromOperations_t) | / | TotalAssets_t |
| = | (NetIncome_t - NonOperatingIncome_t | - | CashFlowsfromOperations_t) | / | TotalAssets_t |
| = | (229831.889 - 0 | - | 60175.955) | / | 17974832.31 |
| | = | 0.009439 |
An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.
JPMorgan Chase has a M-score of -2.52 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
BSE:JPM has been successfully added to your