F

Public Storage — Earnings Quality Grade F

PSA · Real Estate

Major red flags

Revenue
$4.8B
2025
Net Income
$1.8B
2025
Gross Margin
72.8%
Free Cash Flow
$2.9B
01

Screening Summary

13
Passed
0
Watch
1
Failed
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

Insufficient data

A2AR vs Revenue Growth

Insufficient data

A3Revenue vs CFFO

Revenue 2.7%, CFFO 1.9%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -31.1% vs revenue 2.7%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 2.9%, excellent (<30%)

B4Gross Margin

Gross margin 72.8%, change -0.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.79. Profits backed by cash

C2Free Cash Flow

FCF $2.9B, FCF/NI = 1.62

C3Accruals Ratio

Accruals ratio = -6.9%. Low accruals

C4Cash vs Debt

Cash $0.3B covers only 3% of debt $10.3B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.3B = 3% of equity. Manageable

D2Leverage

Debt/EBITDA = 3.2x. Healthy

D3Soft Asset Growth

Other assets 11.5% vs revenue 2.7%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -11% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

Insufficient data

Altman Z-Score — Not Applicable

Public Storage 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

Public Storage (PSA) 财报排雷评级 F — EarningsGrade