Financials JPMorgan Chase & Co.

Equities

JPM

US46625H1005

Banks

Real-time Estimate Cboe BZX Other stock markets 15:09:19 18/06/2025 BST			5-day change	1st Jan Change
275.14 ^USD	+2.08%		+2.81%	+14.40%

12:06pm	US Regulators Plan to Ease Capital Rule for Bank Treasury Trades	MT
06:36am	PRESS DIGEST- New York Times business news - June 18	RE

Projected Income Statement: JPMorgan Chase & Co.

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	119,543	121,649	128,695	158,104	177,556	175,992	179,769	183,931
Change	-	1.76%	5.79%	22.85%	12.3%	-0.88%	2.15%	2.32%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	52,887	50,306	52,555	70,932	85,759	81,013	82,063	76,602
Change	-	-4.88%	4.47%	34.97%	20.9%	-5.53%	1.3%	-6.65%
Interest Paid	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	35,407	59,562	46,166	61,612	75,081	69,106	70,473	69,785
Change	-	68.22%	-22.49%	33.46%	21.86%	-7.96%	1.98%	-0.98%
Net income ¹	27,410	46,503	35,892	47,760	56,868	51,618	52,019	53,649
Change	-	69.66%	-22.82%	33.07%	19.07%	-9.23%	0.78%	3.13%
Announcement Date	15/01/21	14/01/22	13/01/23	12/01/24	15/01/25	-	-	-

¹USD in Million

Estimates

Fiscal Period: December	2020 Q2	2020 Q3	2020 Q4	2021 Q1	2021 Q2	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4
Net sales ¹	32,980	29,147	29,224	32,266	30,479	29,647	29,257	30,717	30,715	32,716	34,547	38,349	41,307	39,874	38,574	41,934	50,200	42,654	42,768	45,310	43,758	43,391	43,381	44,926	45,188	45,143	44,749
Change	-	-11.62%	0.26%	10.41%	-5.54%	-2.73%	-1.32%	4.99%	-0.01%	6.51%	5.6%	11.01%	7.71%	-3.47%	-3.26%	8.71%	19.71%	-15.03%	0.27%	5.94%	-3.42%	-0.84%	-0.02%	3.56%	0.58%	-0.1%	-0.87%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	16,038	12,272	13,176	13,541	12,812	12,584	11,369	11,526	11,966	13,538	15,525	18,242	20,485	18,117	14,088	19,177	26,487	20,089	20,006	21,713	19,966	19,485	19,179	20,172	20,276	20,238	19,124
Change	-	-23.48%	7.37%	2.77%	-5.38%	-1.78%	-9.66%	1.38%	3.82%	13.14%	14.68%	17.5%	12.3%	-11.56%	-22.24%	36.12%	38.12%	-24.16%	-0.41%	8.53%	-8.05%	-2.41%	-1.57%	5.17%	0.52%	-0.18%	-5.51%
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	5,565	11,661	15,065	17,697	15,097	14,111	12,657	10,063	10,865	12,001	13,237	15,967	17,586	16,733	11,326	17,293	23,435	16,978	17,375	18,408	16,862	16,766	16,458	17,764	17,764	17,695	17,154
Change	-	109.54%	29.19%	17.47%	-14.69%	-6.53%	-10.3%	-20.49%	7.97%	10.46%	10.3%	20.62%	10.14%	-4.85%	-32.31%	52.68%	35.52%	-27.55%	2.34%	5.95%	-8.4%	-0.57%	-1.84%	7.93%	0%	-0.39%	-3.06%
Net income ¹	4,265	9,015	11,699	13,851	11,496	11,229	9,927	7,845	8,195	9,255	10,598	12,193	14,011	12,685	8,870	12,942	17,718	12,537	13,669	14,317	12,414	12,394	12,340	13,270	13,140	13,059	12,815
Change	-	111.37%	29.77%	18.39%	-17%	-2.32%	-11.59%	-20.97%	4.46%	12.93%	14.51%	15.05%	14.91%	-9.46%	-30.07%	45.91%	36.9%	-29.24%	9.03%	4.74%	-13.29%	-0.16%	-0.43%	7.54%	-0.99%	-0.61%	-1.87%
Announcement Date	14/07/20	13/10/20	15/01/21	14/04/21	13/07/21	13/10/21	14/01/22	13/04/22	14/07/22	14/10/22	13/01/23	14/04/23	14/07/23	13/10/23	12/01/24	12/04/24	12/07/24	11/10/24	15/01/25	11/04/25	-	-	-	-	-	-	-

¹USD in Million

Estimates

Forecast Balance Sheet: JPMorgan Chase & Co.

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Announcement Date	15/01/21	14/01/22	13/01/23	12/01/24	15/01/25	-	-	-

Estimates

Cash Flow Forecast: JPMorgan Chase & Co.

Fiscal Period:

Estimates

Forecast Financial Ratios: JPMorgan Chase & Co.

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026	2027
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-	-
EBIT Margin (%)	-	44.24%	41.35%	40.84%	44.86%	48.3%	46.03%	45.65%	41.65%
EBT Margin (%)	-	29.62%	48.96%	35.87%	38.97%	42.29%	39.27%	39.2%	37.94%
Net margin (%)	-	22.93%	38.23%	27.89%	30.21%	32.03%	29.33%	28.94%	29.17%
FCF margin (%)	-	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-	-
Profitability
ROA	-	0.91%	1.3%	0.98%	1.3%	1.43%	1.21%	1.2%	1.22%
ROE	-	12%	19%	14%	17%	18%	15.58%	15.53%	15.71%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	-	-	-	-	-	-	-
CAPEX / EBITDA (%)	-	-	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	-	-	-	-	-	-	-	-
Items per share
Cash flow per share ¹	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-
Dividend per Share ¹	-	3.6	3.8	4	4.1	4.8	5.663	6.197	6.689
Change	-	-	5.56%	5.26%	2.5%	17.07%	17.97%	9.43%	7.94%
Book Value Per Share ¹	-	81.75	88.07	90.29	104.4	116.1	125.9	134.8	140.3
Change	-	-	7.73%	2.52%	15.68%	11.12%	8.51%	7.04%	4.05%
EPS ¹	-	8.88	15.36	12.09	16.23	19.75	18.47	19.47	21.23
Change	-	-	72.97%	-21.29%	34.24%	21.69%	-6.5%	5.45%	9.04%
Nbr of stocks (in thousands)	-	3,048,203	2,955,266	2,933,205	2,891,008	2,815,340	2,779,094	2,779,094	2,779,094
Announcement Date	-	15/01/21	14/01/22	13/01/23	12/01/24	15/01/25	-	-	-