You are on page 1of 5

JBL

2016 2015
Current Assets 355,485.82 345,385.82
Current Liabilities 345,988.66 335,978.66
Working Capital 9,497.16 9,407.16
Total Assets 778,603.90 683,157.58
X1[Working Capital /Total Assets] 0.0122 0.0138
Retained Earnings 2,020.71 3,784.49
X2 [Retained Earnings/Total Assets] 0.0026 0.0055
EBIT 10,038.29 10,720.50
X3 [EBIT/Total assts] 0.0129 0.0157
Market value of equity 49830.23 42,037.35
Total liabilities 729,771 641,120.19
X4[Market value of equity /Total liabilities] 0.0682819809 0.0655685949

X1[Working Capital /Total Assets] 0.0122 0.0138


X2 [Retained Earnings/Total Assets] 0.0026 0.0055
X3 [EBIT/Total assts] 0.0129 0.0157
X4[Market value of equity /Total liabilities] 0.0683 0.0656
Z-score 0.2469 0.2828
L
2014 2013 2012
314,186.75 285,730.53 227,309.99
305,702.73 275,583.75 219,102.72
8,484.02 10,146.78 8,207.27
628,415.27 586,082.98 511,129.41
0.0135 0.0173 0.0161
2,746.06 7,584.18 -15,287.93
0.0044 0.0129 -0.0299
10,683.34 12,127.10 14,533.79
0.0170 0.0207 0.0284
39,455.70 37,116.20 17,476.66
588,959.57 548,966.78 493,652.75
0.0669922046 0.0676110128 0.0354027401

0.0135 0.0173 0.0161


0.0044 0.0129 -0.0299
0.017 0.0207 0.0284
0.0670 0.0676 0.0354
0.2875 0.3656 0.2362
JBL
2016 2015
Working Capital 9,497.16 3,059
Total Assets 778,603.90 56,535
X1[Working Capital /Total Assets] 0.0122 0.0541
Retained Earnings 2,020.71 1,285.92
X2 [Retained Earnings/Total Assets] 0.0026 0.0227
EBIT 10,038.29 878
X3 [EBIT/Total assts] 0.0129 0.0155
Market value of equity 49830.23 4,468
Total liabilities 729,771 52,067.00
X4[Market value of equity /Total liabilities] 0.0682819809 0.0858125108

X1[Working Capital /Total Assets] 0.0122 0.0541


X2 [Retained Earnings/Total Assets] 0.0026 0.0227
X3 [EBIT/Total assts] 0.0129 0.0155
X4[Market value of equity /Total liabilities] 0.0683 0.085812511
Z-score 0.2469 0.6232
JBL
2014 2013 2012 2011 2010 2009 2008
3,315 6,781 4,823 5,859
49,487 44,416 37,872 34,882
0.0670 0.1527 0.1274 0.1680
992.12 -1,036 -1,018 7902.32
0.0200 -0.0233 -0.0269 0.2265
1,074 1,064 1,007 1,474
0.0217 0.0240 0.0266 0.0423
3,957 3,564 717 2,594
45,530.00 40,852.00 37,155.00 32,288.00
0.0869097298 0.0872417507 0.019297537 0.080339445

0.067 0.1527 0.1274 0.168


0.02 -0.0233 -0.0269 0.2265
0.0217 0.024 0.0266 0.0423
0.08690973 0.087241751 0.019297537 0.08033944
0.7418 1.1786 0.9471 2.2091
2007 2006