GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Alcoholic » Harboes Bryggeri A/S (LTS:0ENE) » Definitions » Piotroski F-Score

Harboes Bryggeri A/S (LTS:0ENE) Piotroski F-Score : N/A (As of May. 13, 2024)


View and export this data going back to 2007. Start your Free Trial

What is Harboes Bryggeri A/S Piotroski F-Score?

The zones of discrimination were as such:

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

Harboes Bryggeri A/S has an F-score of 8. It is a good or high score, which usually indicates a very healthy situation.

The historical rank and industry rank for Harboes Bryggeri A/S's Piotroski F-Score or its related term are showing as below:

During the past 13 years, the highest Piotroski F-Score of Harboes Bryggeri A/S was 9. The lowest was 2. And the median was 7.


Harboes Bryggeri A/S Piotroski F-Score Historical Data

The historical data trend for Harboes Bryggeri A/S's Piotroski F-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Harboes Bryggeri A/S Piotroski F-Score Chart

Harboes Bryggeri A/S Annual Data
Trend Apr14 Apr15 Apr16 Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23
Piotroski F-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.00 2.00 7.00 8.00 3.00

Harboes Bryggeri A/S Quarterly Data
Oct17 Apr18 Oct18 Apr19 Oct19 Apr20 Jul20 Oct20 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
Piotroski F-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only N/A 3.00 7.00 8.00 N/A

Competitive Comparison of Harboes Bryggeri A/S's Piotroski F-Score

For the Beverages - Brewers subindustry, Harboes Bryggeri A/S's Piotroski F-Score, along with its competitors' market caps and Piotroski F-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Harboes Bryggeri A/S's Piotroski F-Score Distribution in the Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Harboes Bryggeri A/S's Piotroski F-Score distribution charts can be found below:

* The bar in red indicates where Harboes Bryggeri A/S's Piotroski F-Score falls into.


How is the Piotroski F-Score calculated?

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Jan24) TTM:Last Year (Jan23) TTM:
Net Income was 8.97 + 20.543 + 10.293 + 9.674 = kr49 Mil.
Cash Flow from Operations was -40.355 + 89.245 + 41.295 + 74.707 = kr165 Mil.
Revenue was 399.621 + 488.406 + 451.12 + 420.672 = kr1,760 Mil.
Gross Profit was 53.59 + 101.961 + 85.098 + 77.812 = kr318 Mil.
Average Total Assets from the begining of this year (Jan23)
to the end of this year (Jan24) was
(1095.826 + 1199.647 + 1201.315 + 1179.507 + 1235.862) / 5 = kr1182.4314 Mil.
Total Assets at the begining of this year (Jan23) was kr1,096 Mil.
Long-Term Debt & Capital Lease Obligation was kr90 Mil.
Total Current Assets was kr623 Mil.
Total Current Liabilities was kr372 Mil.
Net Income was 5.888 + -3.416 + -10.963 + 1.095 = kr-7 Mil.

Revenue was 373.735 + 420.903 + 404.503 + 396.039 = kr1,595 Mil.
Gross Profit was 67.058 + 76.667 + 63.498 + 77.481 = kr285 Mil.
Average Total Assets from the begining of last year (Jan22)
to the end of last year (Jan23) was
(0 + 1143.022 + 1145.164 + 1121.68 + 1095.826) / 5 = kr1126.423 Mil.
Total Assets at the begining of last year (Jan22) was kr0 Mil.
Long-Term Debt & Capital Lease Obligation was kr92 Mil.
Total Current Assets was kr462 Mil.
Total Current Liabilities was kr276 Mil.

*Note: If the latest quarterly/semi-annual/annual total assets data is 0, then we will use previous quarterly/semi-annual/annual data for all the items in the balance sheet.

Profitability

Question 1. Return on Assets (ROA)

Net income before extraordinary items for the year divided by Total Assets at the beginning of the year.

Score 1 if positive, 0 if negative.

Harboes Bryggeri A/S's current Net Income (TTM) was 49. ==> Positive ==> Score 1.

Question 2. Cash Flow Return on Assets (CFROA)

Net cash flow from operating activities (operating cash flow) divided by Total Assets at the beginning of the year.

Score 1 if positive, 0 if negative.

Harboes Bryggeri A/S's current Cash Flow from Operations (TTM) was 165. ==> Positive ==> Score 1.

Question 3. Change in Return on Assets

Compare this year's return on assets (1) to last year's return on assets.

Score 1 if it's higher, 0 if it's lower.

ROA (This Year)=Net Income/Total Assets (Jan23)
=49.48/1095.826
=0.04515315

ROA (Last Year)=Net Income/Total Assets (Jan22)
=-7.396/0
=

Harboes Bryggeri A/S's return on assets of this year was 0.04515315. Harboes Bryggeri A/S's return on assets of last year was . ==> This year is higher. ==> Score 1.

Question 4. Quality of Earnings (Accrual)

Compare Cash flow return on assets (2) to return on assets (1)

Score 1 if CFROA > ROA, 0 if CFROA <= ROA.

Harboes Bryggeri A/S's current Net Income (TTM) was 49. Harboes Bryggeri A/S's current Cash Flow from Operations (TTM) was 165. ==> 165 > 49 ==> CFROA > ROA ==> Score 1.

Funding

Question 5. Change in Gearing or Leverage

Compare this year's gearing (long-term debt divided by average total assets) to last year's gearing.

Score 0 if this year's gearing is higher, 1 otherwise.

Gearing (This Year: Jan24)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Jan23 to Jan24
=89.709/1182.4314
=0.07586825

Gearing (Last Year: Jan23)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Jan22 to Jan23
=91.906/1126.423
=0.08159102

Harboes Bryggeri A/S's gearing of this year was 0.07586825. Harboes Bryggeri A/S's gearing of last year was 0.08159102. ==> This year is lower or equal to last year. ==> Score 1.

Question 6. Change in Working Capital (Liquidity)

Compare this year's current ratio (current assets divided by current liabilities) to last year's current ratio.

Score 1 if this year's current ratio is higher, 0 if it's lower

Current Ratio (This Year: Jan24)=Total Current Assets/Total Current Liabilities
=622.857/372.262
=1.67316836

Current Ratio (Last Year: Jan23)=Total Current Assets/Total Current Liabilities
=462.035/275.586
=1.67655469

Harboes Bryggeri A/S's current ratio of this year was 1.67316836. Harboes Bryggeri A/S's current ratio of last year was 1.67655469. ==> Last year's current ratio is higher ==> Score 0.

Question 7. Change in Shares in Issue

Compare the number of shares in issue this year, to the number in issue last year.

Score 0 if there is larger number of shares in issue this year, 1 otherwise.

Harboes Bryggeri A/S's number of shares in issue this year was 0. Harboes Bryggeri A/S's number of shares in issue last year was 4.223. ==> There is smaller number of shares in issue this year, or the same. ==> Score 1.

Efficiency

Question 8. Change in Gross Margin

Compare this year's gross margin (Gross Profit divided by sales) to last year's.

Score 1 if this year's gross margin is higher, 0 if it's lower.

Gross Margin (This Year: TTM)=Gross Profit/Revenue
=318.461/1759.819
=0.18096236

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=284.704/1595.18
=0.17847766

Harboes Bryggeri A/S's gross margin of this year was 0.18096236. Harboes Bryggeri A/S's gross margin of last year was 0.17847766. ==> This year's gross margin is higher. ==> Score 1.

Question 9. Change in asset turnover

Compare this year's asset turnover (total sales for the year divided by total assets at the beginning of the year) to last year's asset turnover ratio.

Score 1 if this year's asset turnover ratio is higher, 0 if it's lower

Asset Turnover (This Year)=Revenue/Total Assets at the Beginning of This Year (Jan23)
=1759.819/1095.826
=1.60592923

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Jan22)
=1595.18/0
=

Harboes Bryggeri A/S's asset turnover of this year was 1.60592923. Harboes Bryggeri A/S's asset turnover of last year was . ==> This year's asset turnover is higher. ==> Score 1.

Evaluation

Piotroski F-Score= Que. 1+ Que. 2+ Que. 3+Que. 4+Que. 5+Que. 6+Que. 7+Que. 8+Que. 9
=1+1+1+1+1+0+1+1+1
=8

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

Harboes Bryggeri A/S has an F-score of 8. It is a good or high score, which usually indicates a very healthy situation.

Harboes Bryggeri A/S  (LTS:0ENE) Piotroski F-Score Explanation

The developer of the system is Joseph D. Piotroski is relatively unknown accounting professor who shuns publicity and rarely gives interviews.

He graduated from the University of Illinois with a B.S. in accounting in 1989, received an M.B.A. from Indiana University in 1994. Five years later, in 1999, after earning a Ph.D. in accounting from the University of Michigan, he became an associate professor of accounting at the University of Chicago.

In 2000, he wrote a research paper called "Value Investing: The Use of Historical Financial Statement Information to Separate Winners from Losers" (pdf).

He wanted to see if he can develop a system (using a simple nine-point scoring system) that can increase the returns of a strategy of investing in low price to book (referred to in the paper as high book to market) value companies.

What he found was something that exceeded his most optimistic expectations.

Buying only those companies that scored highest (8 or 9) on his nine-point scale, or F-Score as he called it, over the 20 year period from 1976 to 1996 led to an average out-performance over the market of 13.4%.

Even more impressive were the results of a strategy of investing in the highest F-Score companies (8 or 9) and shorting companies with the lowest F-Score (0 or 1).

Over the same period from 1976 to 1996 (20 years) this strategy led to an average yearly return of 23%, substantially outperforming the average S&P 500 index return of 15.83% over the same period.


Harboes Bryggeri A/S Piotroski F-Score Related Terms

Thank you for viewing the detailed overview of Harboes Bryggeri A/S's Piotroski F-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Harboes Bryggeri A/S (LTS:0ENE) Business Description

Traded in Other Exchanges
Address
Spegerborgvej 34, Skælskør, DNK, 4230
Harboes Bryggeri A/S is a Denmark-based company which is engaged in the production and sale of alcoholic and non-alcoholic beverages. The product portfolio of the company includes beer, soft drinks, non-alcoholic malt and dark malt, energy drinks, juices, ciders, water, and others. Harboes has its presence in Denmark, Germany, and other countries. The majority of the company's revenue comes from Germany.

Harboes Bryggeri A/S (LTS:0ENE) Headlines

No Headlines