Switch to:
Broadcom Corp (NAS:BRCM)
Piotroski F-Score
0 (As of Today)

The zones of discrimination were as such:

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

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


Definition

How is the Piotroski F-Score calculated?

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Sep15) TTM:Last Year (Sep14) TTM:
Net Income was 390 + 209 + 386 + 429 = $1,414 Mil.
Cash Flow from Operations was 633 + -25 + 802 + 483 = $1,893 Mil.
Revenue was 2143 + 2058 + 2096 + 2187 = $8,484 Mil.
Gross Profit was 1131 + 1086 + 1157 + 1172 = $4,546 Mil.
Average Total Assets from the begining of this year (Sep14)
to the end of this year (Sep15) was
(12215 + 12471 + 12062 + 12990 + 13235) / 5 = $12594.6 Mil.
Total Assets at the begining of this year (Sep14) was $12,215 Mil.
Long-Term Debt was $1,594 Mil.
Total Current Assets was $5,113 Mil.
Total Current Liabilities was $1,421 Mil.
Net Income was 168 + 165 + -1 + 98 = $430 Mil.

Revenue was 2064 + 1984 + 2041 + 2260 = $8,349 Mil.
Gross Profit was 1038 + 980 + 1036 + 1183 = $4,237 Mil.
Average Total Assets from the begining of last year (Sep13)
to the end of last year (Sep14) was
(11345 + 11495 + 11907 + 11971 + 12215) / 5 = $11786.6 Mil.
Total Assets at the begining of last year (Sep13) was $11,345 Mil.
Long-Term Debt was $1,593 Mil.
Total Current Assets was $5,024 Mil.
Total Current Liabilities was $1,711 Mil.

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.

Broadcom Corp's current net income (TTM) was 1,414. ==> 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.

Broadcom Corp's current cash flow from operations (TTM) was 1,893. ==> 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.

Broadcom Corp's return on assets of this year was 0.11575931. Broadcom Corp's return on assets of last year was 0.03790216. ==> 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.

Broadcom Corp's current net income (TTM) was 1,414. Broadcom Corp's current cash flow from operations (TTM) was 1,893. ==> 1,893 > 1,414 ==> 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: Sep15)=Long-Term Debt/Average Total Assets from Sep14 to Sep15
=1594/12594.6
=0.12656218

Gearing (Last Year: Sep14)=Long-Term Debt/Average Total Assets from Sep13 to Sep14
=1593/11786.6
=0.13515348

Broadcom Corp's gearing of this year was 0.12656218. Broadcom Corp's gearing of last year was 0.13515348. ==> 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: Sep15)=Total Current Assets/Total Current Liabilities
=5113/1421
=3.5981703

Current Ratio (Last Year: Sep14)=Total Current Assets/Total Current Liabilities
=5024/1711
=2.93629456

Broadcom Corp's current ratio of this year was 3.5981703. Broadcom Corp's current ratio of last year was 2.93629456. ==> 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.

Broadcom Corp's number of shares in issue this year was 620. Broadcom Corp's number of shares in issue last year was 607. ==> 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
=4546/8484
=0.53583215

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=4237/8349
=0.50748593

Broadcom Corp's gross margin of this year was 0.53583215. Broadcom Corp's gross margin of last year was 0.50748593. ==> 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 (TTM)/Total Assets at the Beginning of This Year (Sep14)
=8484/12215
=0.69455587

Asset Turnover (Last Year)=Revenue (TTM)/Total Assets at the Beginning of Last Year (Sep13)
=8349/11345
=0.73591891

Broadcom Corp's asset turnover of this year was 0.69455587. Broadcom Corp's asset turnover of last year was 0.73591891. ==> 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

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


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.


Related Terms

Net Income, Cash Flow from Operations, Revenue, Gross Profit, Total Assets, Long-Term Debt, Total Current Assets, Total Current Liabilities


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Broadcom Corp Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
Question 1 1111111111
Question 2 1111111111
Question 3 1001010001
Question 4 1111111111
Question 5 1111100110
Question 6 1100011011
Question 7 0011100000
Question 8 1011010011
Question 9 0101110000
F-score 7668674466

Broadcom Corp Quarterly Data

Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15Sep15
Question 1 1111111111
Question 2 1111111111
Question 3 0000101111
Question 4 1111111111
Question 5 1111100001
Question 6 0011111111
Question 7 0100000000
Question 8 1111001111
Question 9 0000000000
F-score 5666646667
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
FEEDBACK