GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Dutch Bros Inc (NYSE:BROS) » Definitions » Piotroski F-Score

Dutch Bros (Dutch Bros) Piotroski F-Score : 7 (As of May. 05, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Dutch Bros Piotroski F-Score?

Good Sign:

Piotroski F-Score is 7, indicates a very healthy situation.

The zones of discrimination were as such:

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

Dutch Bros has an F-score of 7. It is a good or high score, which usually indicates a very healthy situation.

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

BROS' s Piotroski F-Score Range Over the Past 10 Years
Min: 3   Med: 5   Max: 7
Current: 7

During the past 5 years, the highest Piotroski F-Score of Dutch Bros was 7. The lowest was 3. And the median was 5.


Dutch Bros Piotroski F-Score Historical Data

The historical data trend for Dutch Bros'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.

Dutch Bros Piotroski F-Score Chart

Dutch Bros Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Piotroski F-Score
N/A N/A N/A 3.00 7.00

Dutch Bros Quarterly Data
Dec19 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 3.00 N/A 6.00 6.00 7.00

Competitive Comparison of Dutch Bros's Piotroski F-Score

For the Restaurants subindustry, Dutch Bros'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.


Dutch Bros's Piotroski F-Score Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Dutch Bros's Piotroski F-Score distribution charts can be found below:

* The bar in red indicates where Dutch Bros'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 -3.842 + 2.752 + 4.21 + -1.402 = $1.7 Mil.
Cash Flow from Operations was 3.077 + 42.766 + 49.063 + 45.009 = $139.9 Mil.
Revenue was 197.267 + 249.879 + 264.507 + 254.123 = $965.8 Mil.
Gross Profit was 45.744 + 71.243 + 75.184 + 59.125 = $251.3 Mil.
Average Total Assets from the begining of this year (Dec22)
to the end of this year (Dec23) was
(1186.36 + 1264.965 + 1368.28 + 1639.03 + 1764.01) / 5 = $1444.529 Mil.
Total Assets at the begining of this year (Dec22) was $1,186.4 Mil.
Long-Term Debt & Capital Lease Obligation was $652.4 Mil.
Total Current Assets was $205.3 Mil.
Total Current Liabilities was $138.1 Mil.
Net Income was -4.947 + -0.906 + 1.763 + -0.663 = $-4.8 Mil.

Revenue was 152.156 + 186.381 + 198.648 + 201.827 = $739.0 Mil.
Gross Profit was 30.989 + 45.011 + 50.556 + 54.36 = $180.9 Mil.
Average Total Assets from the begining of last year (Dec21)
to the end of last year (Dec22) was
(553.7 + 884.506 + 949.535 + 1129.257 + 1186.36) / 5 = $940.6716 Mil.
Total Assets at the begining of last year (Dec21) was $553.7 Mil.
Long-Term Debt & Capital Lease Obligation was $494.7 Mil.
Total Current Assets was $82.3 Mil.
Total Current Liabilities was $212.7 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.

Dutch Bros's current Net Income (TTM) was 1.7. ==> 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.

Dutch Bros's current Cash Flow from Operations (TTM) was 139.9. ==> 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)
=1.718/1186.36
=0.00144813

ROA (Last Year)=Net Income/Total Assets (Dec21)
=-4.753/553.7
=-0.00858407

Dutch Bros's return on assets of this year was 0.00144813. Dutch Bros's return on assets of last year was -0.00858407. ==> 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.

Dutch Bros's current Net Income (TTM) was 1.7. Dutch Bros's current Cash Flow from Operations (TTM) was 139.9. ==> 139.9 > 1.7 ==> 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
=652.369/1444.529
=0.45161364

Gearing (Last Year: Dec22)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec21 to Dec22
=494.655/940.6716
=0.52585302

Dutch Bros's gearing of this year was 0.45161364. Dutch Bros's gearing of last year was 0.52585302. ==> 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
=205.259/138.116
=1.48613484

Current Ratio (Last Year: Dec22)=Total Current Assets/Total Current Liabilities
=82.322/212.679
=0.3870716

Dutch Bros's current ratio of this year was 1.48613484. Dutch Bros's current ratio of last year was 0.3870716. ==> 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.

Dutch Bros's number of shares in issue this year was 75.502. Dutch Bros's number of shares in issue last year was 55.327. ==> There is larger number of shares in issue this year. ==> Score 0.

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
=251.296/965.776
=0.26020112

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=180.916/739.012
=0.24480793

Dutch Bros's gross margin of this year was 0.26020112. Dutch Bros's gross margin of last year was 0.24480793. ==> 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 (Dec22)
=965.776/1186.36
=0.81406656

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Dec21)
=739.012/553.7
=1.33467943

Dutch Bros's asset turnover of this year was 0.81406656. Dutch Bros's asset turnover of last year was 1.33467943. ==> 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+1+1+1+1+0+1+0
=7

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

Dutch Bros has an F-score of 7. It is a good or high score, which usually indicates a very healthy situation.

Dutch Bros  (NYSE:BROS) 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.


Dutch Bros Piotroski F-Score Related Terms

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


Dutch Bros (Dutch Bros) Business Description

Traded in Other Exchanges
N/A
Address
110 SW 4th Street, Grants Pass, OR, USA, 97526
Dutch Bros Inc is an operator and franchisor of drive-thru coffee shops that are focused on serving hand-crafted beverages. The company's hand-crafted beverage-focused lineup features hot and cold espresso-based beverages, cold brew coffee products, proprietary energy drinks, tea, lemonade, smoothies and other beverages. The company has two reportable operating segments company-operated shops and franchising and other.
Executives
Travis Boersma director, 10 percent owner, officer: Executive Chairman of Board C/O DUTCH BROS INC., PO BOX 1929, GRANTS PASS OR 97528
Dm Trust Aggregator, Llc 10 percent owner PO BOX 398, GRANTS PASS OR 97528
Dm Individual Aggregator, Llc 10 percent owner PO BOX 398, GRANTS PASS OR 97528
Brian Maxwell officer: Chief Operating Officer C/O DUTCH BROS INC., PO BOX 1929, GRANTS PASS OR 97528
Tsg7 A Management Llc 10 percent owner C/O TSG CONSUMER PARTNERS, 1100 LARKSPUR LANDING CIRCLE, SUITE 360, LARKSPUR CA 94939
Charles Jemley officer: Chief Financial Officer C/O FOUR CORNERS PROPERTY TRUST, INC., 591 REDWOOD HIGHWAY, SUITE 1150, MILL VALLEY CA 94941
C. David Cone director 4900 N. SCOTTSDALE ROAD, SUITE 2000, SCOTTSDALE AZ 85251
Sullivan Sean B.a. director 1201 DOWDELL LANE, SAINT HELENA CA 94574
Victoria J Tullett officer: Chief Legal Officer C/O DUTCH BROS INC., 110 SW 4TH STREET, GRANTS PASS OR 97526
Joth Ricci officer: CEO and President C/O DUTCH BROS INC., PO BOX 1929, GRANTS PASS OR 97528
Tana Davila officer: Chief Marketing Officer 110 SW 4TH STREET, GRANTS PASS OR 97526
Christine Barone officer: President C/O YELP INC., 350 MISSION STREET, 10TH FLOOR, SAN FRANCISCO CA 94105
John Patrick Graham officer: Chief Marketing Officer C/O ALIGN TECHNOLOGY INC., 2820 ORCHARD PARKWAY, SAN JOSE CA 94131
Ann M Miller director ONE BOWERMAN DRIVE, BEAVERTON OR 97005
Stephen Gillett director 2401 UTAH AVE S, SEATTLE WA 98134

Dutch Bros (Dutch Bros) Headlines