GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Non-Alcoholic » Carabao Group PCL (BKK:CBG) » Definitions » Piotroski F-Score

Carabao Group PCL (BKK:CBG) Piotroski F-Score : 5 (As of Apr. 28, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Carabao Group PCL 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

Carabao Group PCL has an F-score of 5 indicating the company's financial situation is typical for a stable company.

The historical rank and industry rank for Carabao Group PCL's Piotroski F-Score or its related term are showing as below:

BKK:CBG' s Piotroski F-Score Range Over the Past 10 Years
Min: 3   Med: 6   Max: 8
Current: 5

During the past 12 years, the highest Piotroski F-Score of Carabao Group PCL was 8. The lowest was 3. And the median was 6.


Carabao Group PCL Piotroski F-Score Historical Data

The historical data trend for Carabao Group PCL'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.

Carabao Group PCL Piotroski F-Score Chart

Carabao Group PCL 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 7.00 8.00 4.00 4.00 5.00

Carabao Group PCL 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 4.00 6.00 5.00 5.00 5.00

Competitive Comparison of Carabao Group PCL's Piotroski F-Score

For the Beverages - Non-Alcoholic subindustry, Carabao Group PCL'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.


Carabao Group PCL's Piotroski F-Score Distribution in the Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Carabao Group PCL's Piotroski F-Score distribution charts can be found below:

* The bar in red indicates where Carabao Group PCL'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 263.793 + 481.52 + 529.618 + 649.304 = ฿1,924 Mil.
Cash Flow from Operations was 870.535 + 1126.008 + 698.422 + 1208.45 = ฿3,903 Mil.
Revenue was 4123.511 + 4706.681 + 4706.848 + 5316.055 = ฿18,853 Mil.
Gross Profit was 1016.666 + 1259.821 + 1262.075 + 1340.851 = ฿4,879 Mil.
Average Total Assets from the begining of this year (Dec22)
to the end of this year (Dec23) was
(20038.927 + 19116.123 + 19894.42 + 19566.693 + 19543.502) / 5 = ฿19631.933 Mil.
Total Assets at the begining of this year (Dec22) was ฿20,039 Mil.
Long-Term Debt & Capital Lease Obligation was ฿3,747 Mil.
Total Current Assets was ฿5,802 Mil.
Total Current Liabilities was ฿4,283 Mil.
Net Income was 660.251 + 742.454 + 475.281 + 408.212 = ฿2,286 Mil.

Revenue was 4782.879 + 5247.409 + 4694.798 + 4490.007 = ฿19,215 Mil.
Gross Profit was 1466.081 + 1616.389 + 1359.422 + 1191.183 = ฿5,633 Mil.
Average Total Assets from the begining of last year (Dec21)
to the end of last year (Dec22) was
(19185.648 + 19250.027 + 19868.267 + 19934.638 + 20038.927) / 5 = ฿19655.5014 Mil.
Total Assets at the begining of last year (Dec21) was ฿19,186 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,082 Mil.
Total Current Assets was ฿6,347 Mil.
Total Current Liabilities was ฿8,187 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.

Carabao Group PCL's current Net Income (TTM) was 1,924. ==> 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.

Carabao Group PCL's current Cash Flow from Operations (TTM) was 3,903. ==> 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)
=1924.235/20038.927
=0.09602485

ROA (Last Year)=Net Income/Total Assets (Dec21)
=2286.198/19185.648
=0.11916189

Carabao Group PCL's return on assets of this year was 0.09602485. Carabao Group PCL's return on assets of last year was 0.11916189. ==> 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.

Carabao Group PCL's current Net Income (TTM) was 1,924. Carabao Group PCL's current Cash Flow from Operations (TTM) was 3,903. ==> 3,903 > 1,924 ==> 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
=3747.165/19631.933
=0.19087091

Gearing (Last Year: Dec22)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec21 to Dec22
=1081.657/19655.5014
=0.05503075

Carabao Group PCL's gearing of this year was 0.19087091. Carabao Group PCL's gearing of last year was 0.05503075. ==> Last year is lower than this year ==> Score 0.

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
=5802.122/4283.335
=1.35458048

Current Ratio (Last Year: Dec22)=Total Current Assets/Total Current Liabilities
=6347.105/8187.13
=0.77525397

Carabao Group PCL's current ratio of this year was 1.35458048. Carabao Group PCL's current ratio of last year was 0.77525397. ==> This year's current ratio is higher. ==> Score 1.

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.

Carabao Group PCL's number of shares in issue this year was 1000. Carabao Group PCL's number of shares in issue last year was 1000. ==> 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
=4879.413/18853.095
=0.25881231

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=5633.075/19215.093
=0.29315887

Carabao Group PCL's gross margin of this year was 0.25881231. Carabao Group PCL's gross margin of last year was 0.29315887. ==> 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)
=18853.095/20038.927
=0.94082358

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Dec21)
=19215.093/19185.648
=1.00153474

Carabao Group PCL's asset turnover of this year was 0.94082358. Carabao Group PCL's asset turnover of last year was 1.00153474. ==> Last year's asset turnover is higher ==> Score 0.

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+0+1+1+0+0
=5

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

Carabao Group PCL has an F-score of 5 indicating the company's financial situation is typical for a stable company.

Carabao Group PCL  (BKK:CBG) 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.


Carabao Group PCL Piotroski F-Score Related Terms

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


Carabao Group PCL (BKK:CBG) Business Description

Traded in Other Exchanges
Address
Silom Road, Silom, 393 Silom Building, 393, 7th - 10th Floor, Bangrak, Bangkok, THA, 10500
Carabao Group PCL through its subsidiaries manufactures and distributes energy drinks, water, and coffee, under brand names including Carabao and Start. It operates in three segments: Manufacture and Distribution of Energy Drinks, Distribution of OEM products under Group's trademark, and Distribution of Other Products. Only the Manufacture and Distribution of Energy Drinks and Distribution of Other Products segments sell to external customers. The two segments account for roughly 30% and 70% of external sales, respectively. Geographically, it derives the majority of revenue from Thailand.

Carabao Group PCL (BKK:CBG) Headlines

No Headlines