F

Marsh — Earnings Quality Grade F

MRSH · Financial Services

Major red flags

Revenue
$27.0B
2025
Net Income
$4.2B
2025
Gross Margin
42.3%
Free Cash Flow
$5.0B
01

Screening Summary

13
Passed
0
Watch
2
Failed
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 95 days, change -3 days YoY

A2AR vs Revenue Growth

AR growth 7.4% vs revenue growth 10.3%

A3Revenue vs CFFO

Revenue 10.3%, CFFO 23.0%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -7.9% vs revenue 10.3%. Normal

B3SG&A Ratio

Insufficient data

B4Gross Margin

Gross margin 42.3%, change -0.5pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.27. Profits backed by cash

C2Free Cash Flow

FCF $5.0B, FCF/NI = 1.20

C3Accruals Ratio

Accruals ratio = -1.9%. Low accruals

C4Cash vs Debt

Cash $2.7B covers only 13% of debt $21.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $29.1B = 193% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.9x. Healthy

D3Soft Asset Growth

Other assets 3.2% vs revenue 10.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 3% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

Insufficient data

Altman Z-Score — Not Applicable

Marsh is a financial company. Z-Score is designed for non-financial companies.

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

Marsh (MRSH) Earnings Quality Grade F — EarningsGrade