GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Copenhagen Capital A/S (OCSE:CPHCAP ST) » Definitions » Piotroski F-Score

Copenhagen Capital A/S (OCSE:CPHCAP ST) Piotroski F-Score : 4 (As of Jun. 03, 2024)


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

What is Copenhagen Capital 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

Copenhagen Capital A/S has an F-score of 4 indicating the company's financial situation is typical for a stable company.

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

OCSE:CPHCAP ST' s Piotroski F-Score Range Over the Past 10 Years
Min: 3   Med: 5   Max: 6
Current: 4

During the past 13 years, the highest Piotroski F-Score of Copenhagen Capital A/S was 6. The lowest was 3. And the median was 5.


Copenhagen Capital A/S Piotroski F-Score Historical Data

The historical data trend for Copenhagen Capital 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.

Copenhagen Capital A/S Piotroski F-Score Chart

Copenhagen Capital A/S 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 6.00 5.00 6.00 5.00 4.00

Copenhagen Capital A/S Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 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 - 4.00

Competitive Comparison of Copenhagen Capital A/S's Piotroski F-Score

For the Real Estate Services subindustry, Copenhagen Capital 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.


Copenhagen Capital A/S's Piotroski F-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Copenhagen Capital A/S's Piotroski F-Score distribution charts can be found below:

* The bar in red indicates where Copenhagen Capital 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 (Dec23) TTM:Last Year (Dec22) TTM:
Net Income was kr-76.76 Mil.
Cash Flow from Operations was kr15.29 Mil.
Revenue was kr47.21 Mil.
Gross Profit was kr40.25 Mil.
Average Total Assets from the begining of this year (Dec22)
to the end of this year (Dec23) was (1127.512 + 1074.018) / 2 = kr1100.765 Mil.
Total Assets at the begining of this year (Dec22) was kr1,127.51 Mil.
Long-Term Debt & Capital Lease Obligation was kr479.27 Mil.
Total Current Assets was kr8.62 Mil.
Total Current Liabilities was kr55.22 Mil.
Net Income was kr106.83 Mil.

Revenue was kr43.01 Mil.
Gross Profit was kr35.80 Mil.
Average Total Assets from the begining of last year (Dec21)
to the end of last year (Dec22) was (1123.273 + 1127.512) / 2 = kr1125.3925 Mil.
Total Assets at the begining of last year (Dec21) was kr1,123.27 Mil.
Long-Term Debt & Capital Lease Obligation was kr441.88 Mil.
Total Current Assets was kr101.81 Mil.
Total Current Liabilities was kr45.46 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.

Copenhagen Capital A/S's current Net Income (TTM) was -76.76. ==> Negative ==> Score 0.

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.

Copenhagen Capital A/S's current Cash Flow from Operations (TTM) was 15.29. ==> 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)
=-76.76/1127.512
=-0.0680791

ROA (Last Year)=Net Income/Total Assets (Dec21)
=106.829/1123.273
=0.09510511

Copenhagen Capital A/S's return on assets of this year was -0.0680791. Copenhagen Capital A/S's return on assets of last year was 0.09510511. ==> 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.

Copenhagen Capital A/S's current Net Income (TTM) was -76.76. Copenhagen Capital A/S's current Cash Flow from Operations (TTM) was 15.29. ==> 15.29 > -76.76 ==> 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
=479.271/1100.765
=0.43539811

Gearing (Last Year: Dec22)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec21 to Dec22
=441.881/1125.3925
=0.39264612

Copenhagen Capital A/S's gearing of this year was 0.43539811. Copenhagen Capital A/S's gearing of last year was 0.39264612. ==> 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
=8.615/55.217
=0.15602079

Current Ratio (Last Year: Dec22)=Total Current Assets/Total Current Liabilities
=101.814/45.457
=2.23978705

Copenhagen Capital A/S's current ratio of this year was 0.15602079. Copenhagen Capital A/S's current ratio of last year was 2.23978705. ==> 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.

Copenhagen Capital A/S's number of shares in issue this year was 61.207. Copenhagen Capital A/S's number of shares in issue last year was 48.743. ==> 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
=40.251/47.205
=0.8526851

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=35.797/43.013
=0.83223677

Copenhagen Capital A/S's gross margin of this year was 0.8526851. Copenhagen Capital A/S's gross margin of last year was 0.83223677. ==> 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)
=47.205/1127.512
=0.04186652

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Dec21)
=43.013/1123.273
=0.03829256

Copenhagen Capital A/S's asset turnover of this year was 0.04186652. Copenhagen Capital A/S's asset turnover of last year was 0.03829256. ==> 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
=0+1+0+1+0+0+0+1+1
=4

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

Copenhagen Capital A/S has an F-score of 4 indicating the company's financial situation is typical for a stable company.

Copenhagen Capital A/S  (OCSE:CPHCAP ST) 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.


Copenhagen Capital A/S Piotroski F-Score Related Terms

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


Copenhagen Capital A/S (OCSE:CPHCAP ST) Business Description

Traded in Other Exchanges
Address
Tingskiftevej 5, Hellerup, DNK, 2900
Copenhagen Capital A/S is an investment company. The Company invests in real estate and make direct and indirect investments based on analyzes of the properties options, location and condition. It also invests in leasing of housing and housing commercial real estate in Copenhagen.

Copenhagen Capital A/S (OCSE:CPHCAP ST) Headlines

No Headlines