GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Alcoholic » Kopparberg Bryggeri AB (NGM:KOBR B) » Definitions » Piotroski F-Score

Kopparberg Bryggeri AB (NGM:KOBR B) Piotroski F-Score : 6 (As of May. 11, 2024)


View and export this data going back to 2012. Start your Free Trial

What is Kopparberg Bryggeri AB 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

Kopparberg Bryggeri AB has an F-score of 6 indicating the company's financial situation is typical for a stable company.

The historical rank and industry rank for Kopparberg Bryggeri AB's Piotroski F-Score or its related term are showing as below:

NGM:KOBR B' s Piotroski F-Score Range Over the Past 10 Years
Min: 4   Med: 7   Max: 8
Current: 6

During the past 13 years, the highest Piotroski F-Score of Kopparberg Bryggeri AB was 8. The lowest was 4. And the median was 7.


Kopparberg Bryggeri AB Piotroski F-Score Historical Data

The historical data trend for Kopparberg Bryggeri AB'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.

Kopparberg Bryggeri AB Piotroski F-Score Chart

Kopparberg Bryggeri AB Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Piotroski F-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 8.00 6.00 8.00 6.00 6.00

Kopparberg Bryggeri AB Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 6.00 5.00 5.00 5.00 6.00

Competitive Comparison of Kopparberg Bryggeri AB's Piotroski F-Score

For the Beverages - Wineries & Distilleries subindustry, Kopparberg Bryggeri AB'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.


Kopparberg Bryggeri AB's Piotroski F-Score Distribution in the Beverages - Alcoholic Industry

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

* The bar in red indicates where Kopparberg Bryggeri AB'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 (Dec23) TTM:Last Year (Dec22) TTM:
Net Income was 21.3 + 71.5 + 41.3 + -43.268 = kr91 Mil.
Cash Flow from Operations was -63.9 + 48.5 + -3.4 + 194.457 = kr176 Mil.
Revenue was 429.4 + 733.8 + 628.2 + 470.976 = kr2,262 Mil.
Gross Profit was 252.8 + 368.5 + 348.7 + 194.66 = kr1,165 Mil.
Average Total Assets from the begining of this year (Dec22)
to the end of this year (Dec23) was
(1840.549 + 1799.9 + 1981.3 + 1656.6 + 1686.82) / 5 = kr1793.0338 Mil.
Total Assets at the begining of this year (Dec22) was kr1,841 Mil.
Long-Term Debt & Capital Lease Obligation was kr0 Mil.
Total Current Assets was kr1,118 Mil.
Total Current Liabilities was kr704 Mil.
Net Income was 31.9 + 71.4 + 54.8 + -1.723 = kr156 Mil.

Revenue was 369.2 + 636.2 + 592.8 + 410.479 = kr2,009 Mil.
Gross Profit was 235.8 + 332.5 + 298.8 + 180.51 = kr1,048 Mil.
Average Total Assets from the begining of last year (Dec21)
to the end of last year (Dec22) was
(1879.155 + 1848.7 + 2027.5 + 1894.8 + 1840.549) / 5 = kr1898.1408 Mil.
Total Assets at the begining of last year (Dec21) was kr1,879 Mil.
Long-Term Debt & Capital Lease Obligation was kr1 Mil.
Total Current Assets was kr1,276 Mil.
Total Current Liabilities was kr786 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.

Kopparberg Bryggeri AB's current Net Income (TTM) was 91. ==> 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.

Kopparberg Bryggeri AB's current Cash Flow from Operations (TTM) was 176. ==> 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 (Dec22)
=90.832/1840.549
=0.04935049

ROA (Last Year)=Net Income/Total Assets (Dec21)
=156.377/1879.155
=0.08321666

Kopparberg Bryggeri AB's return on assets of this year was 0.04935049. Kopparberg Bryggeri AB's return on assets of last year was 0.08321666. ==> Last year is higher ==> Score 0.

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.

Kopparberg Bryggeri AB's current Net Income (TTM) was 91. Kopparberg Bryggeri AB's current Cash Flow from Operations (TTM) was 176. ==> 176 > 91 ==> 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: Dec23)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec22 to Dec23
=0.485/1793.0338
=0.00027049

Gearing (Last Year: Dec22)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec21 to Dec22
=1.498/1898.1408
=0.00078919

Kopparberg Bryggeri AB's gearing of this year was 0.00027049. Kopparberg Bryggeri AB's gearing of last year was 0.00078919. ==> 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: Dec23)=Total Current Assets/Total Current Liabilities
=1118.397/703.762
=1.58916935

Current Ratio (Last Year: Dec22)=Total Current Assets/Total Current Liabilities
=1275.907/786.05
=1.62318809

Kopparberg Bryggeri AB's current ratio of this year was 1.58916935. Kopparberg Bryggeri AB's current ratio of last year was 1.62318809. ==> 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.

Kopparberg Bryggeri AB's number of shares in issue this year was 20.609. Kopparberg Bryggeri AB's number of shares in issue last year was 20.609. ==> 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
=1164.66/2262.376
=0.51479507

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=1047.61/2008.679
=0.52154177

Kopparberg Bryggeri AB's gross margin of this year was 0.51479507. Kopparberg Bryggeri AB's gross margin of last year was 0.52154177. ==> Last year's gross margin is higher ==> Score 0.

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 (Dec22)
=2262.376/1840.549
=1.22918542

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Dec21)
=2008.679/1879.155
=1.06892673

Kopparberg Bryggeri AB's asset turnover of this year was 1.22918542. Kopparberg Bryggeri AB's asset turnover of last year was 1.06892673. ==> 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+0+1+1+0+1+0+1
=6

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

Kopparberg Bryggeri AB has an F-score of 6 indicating the company's financial situation is typical for a stable company.

Kopparberg Bryggeri AB  (NGM:KOBR B) 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.


Kopparberg Bryggeri AB Piotroski F-Score Related Terms

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


Kopparberg Bryggeri AB (NGM:KOBR B) Business Description

Traded in Other Exchanges
N/A
Address
714 82 Kopparberg, Kopparberg, SWE
Kopparberg Bryggeri AB is a beverage company. It manufactures alcoholic beverages made from juice of fruits. The company offers apple, pear, mixed fruit, strawberry and lime, naked apple, elderflower and lime, and other fruit ciders.

Kopparberg Bryggeri AB (NGM:KOBR B) Headlines

No Headlines