Financials JPMorgan Chase & Co.

Equities

JPM

US46625H1005

Banks

Market Closed - Nyse Other stock markets 21:00:02 17/02/2026 GMT			After hours 23:00:10
307.13 ^USD	+1.51%		305.13	-0.65%

02-17	JPMorgan Chase Insider Sold Shares Worth $627,207, According to a Recent SEC Filing	MT
02-17	JPMorgan Chase Insider Sold Shares Worth $1,756,046, According to a Recent SEC Filing	MT

Projected Income Statement: JPMorgan Chase & Co.

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	121,649	128,695	158,104	177,556	182,447	194,190	201,466	209,384
Change	-	5.79%	22.85%	12.3%	2.75%	6.44%	3.75%	3.93%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	50,306	52,555	70,932	85,759	86,807	89,521	92,127	95,578
Change	-	4.47%	34.97%	20.9%	1.22%	3.13%	2.91%	3.75%
Interest Paid	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	59,562	46,166	61,612	75,081	72,595	76,530	78,715	84,216
Change	-	-22.49%	33.46%	21.86%	-3.31%	5.42%	2.86%	6.99%
Net income ¹	46,503	35,892	47,760	56,868	55,681	57,255	59,342	63,134
Change	-	-22.82%	33.07%	19.07%	-2.09%	2.83%	3.64%	6.39%
Announcement Date	14/01/22	13/01/23	12/01/24	15/01/25	13/01/26	-	-	-

¹USD in Million

Estimates

Fiscal Period: December	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	2027 Q1	2027 Q2	2027 Q3	2027 Q4
Net sales ¹	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	44,912	46,427	45,798	48,090	48,120	48,848	48,795	49,523	49,965	51,424	50,810
Change	-	-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%	-0.88%	3.37%	-1.35%	5.01%	0.06%	1.51%	-0.11%	1.49%	0.89%	2.92%	-1.19%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	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	21,133	22,146	21,815	22,316	22,298	22,352	21,636	22,012	22,702	23,314	21,874
Change	-	-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%	-2.67%	4.79%	-1.49%	2.3%	-0.08%	0.24%	-3.2%	1.74%	3.13%	2.7%	-6.18%
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	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	18,284	18,743	17,160	19,119	19,111	19,263	18,709	19,431	20,072	20,585	20,023
Change	-	-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%	-0.67%	2.51%	-8.45%	11.42%	-0.04%	0.8%	-2.88%	3.86%	3.3%	2.56%	-2.73%
Net income ¹	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	14,630	14,043	12,689	14,272	14,221	14,391	14,178	14,700	15,074	15,397	14,789
Change	-	-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%	2.19%	-4.01%	-9.64%	12.48%	-0.36%	1.2%	-1.48%	3.68%	2.55%	2.14%	-3.95%
Announcement Date	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	15/07/25	14/10/25	13/01/26	-	-	-	-	-	-	-	-

¹USD in Million

Estimates

Forecast Balance Sheet: JPMorgan Chase & Co.

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Announcement Date	14/01/22	13/01/23	12/01/24	15/01/25	13/01/26	-	-	-

Estimates

Cash Flow Forecast: JPMorgan Chase & Co.

Fiscal Period:

Estimates

Forecast Financial Ratios: JPMorgan Chase & Co.

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-	-
EBIT Margin (%)	-	41.35%	40.84%	44.86%	48.3%	47.58%	46.1%	45.73%	45.65%
EBT Margin (%)	-	48.96%	35.87%	38.97%	42.29%	39.79%	39.41%	39.07%	40.22%
Net margin (%)	-	38.23%	27.89%	30.21%	32.03%	30.52%	29.48%	29.45%	30.15%
FCF margin (%)	-	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-	-
Profitability
ROA	-	1.3%	0.98%	1.3%	1.43%	1.29%	1.28%	1.28%	1.3%
ROE	-	19%	14%	17%	18%	17%	16.65%	16.86%	17.57%
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	-	3.8	4	4.1	4.8	5.8	6.391	6.898	7.85
Change	-	-	5.26%	2.5%	17.07%	20.83%	10.19%	7.94%	13.8%
Book Value Per Share ¹	-	88.07	90.29	104.4	116.1	127	134.7	142.3	151.4
Change	-	-	2.52%	15.68%	11.12%	9.41%	6.03%	5.7%	6.38%
EPS ¹	-	15.36	12.09	16.23	19.75	20.02	21.4	23.08	25.71
Change	-	-	-21.29%	34.24%	21.69%	1.37%	6.87%	7.87%	11.4%
Nbr of stocks (in thousands)	-	2,955,266	2,933,205	2,891,008	2,815,340	2,722,262	2,697,032	2,697,032	2,697,032
Announcement Date	-	14/01/22	13/01/23	12/01/24	15/01/25	13/01/26	-	-	-