Switch to:
Cabela's Inc (NYSE:CAB)
Piotroski F-Score
4 (As of Today)

The zones of discrimination were as such:

Good or high score = 8 or 9
Bad or low score = 0 or 1

Cabela's Inc has an F-score of 4 indicating the company's financial situation is typical for a stable company.

CAB' s 10-Year Piotroski F-Score Range
Min: 2   Max: 8
Current: 4

2
8

During the past 13 years, the highest Piotroski F-Score of Cabela's Inc was 8. The lowest was 2. And the median was 5.


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 (Mar14) TTM:Last Year (Mar13) TTM:
Net Income was 25.749 + 80.112 + 49.886 + 44.545 = $200 Mil.
Cash Flow from Operations was -56.058 + 250.811 + -88.519 + 60.2 = $166 Mil.
Revenue was 725.823 + 1189.447 + 850.828 + 756.805 = $3,523 Mil.
Gross Profit was 317.858 + 500.71 + 380.896 + 343.34 = $1,543 Mil.
Total Assets at the begining of this year (Mar13) was $5,760 Mil.
Total Assets was $6,619 Mil.
Long-Term Debt was $2,993 Mil.
Total Current Assets was $5,129 Mil.
Total Current Liabilities was $1,127 Mil.
Net Income was 49.847 + 68.032 + 42.785 + 33.87 = $195 Mil.

Revenue was 802.497 + 1120.746 + 741.178 + 627.254 = $3,292 Mil.
Gross Profit was 343.802 + 452.013 + 331.249 + 286.877 = $1,414 Mil.
Total Assets at the begining of last year (Mar12) was $4,881 Mil.
Total Assets was $5,760 Mil.
Long-Term Debt was $2,475 Mil.
Total Current Assets was $4,552 Mil.
Total Current Liabilities was $1,128 Mil.

Profitability

Q1. 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.

Cabela's Inc's current net income was 200. ==> Positive ==> Score 1.

Q2. 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.

Cabela's Inc's current cash flow from operations was 166. ==> Positive ==> Score 1.

Q3. 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 at the beginning of this year (Mar13)
=200.292/5760.237
=0.03477149

ROA (Last Year)=Net Income/Total Assets at the beginning of last year (Mar12)
=194.534/4881.401
=0.03985208

Cabela's Inc's return on assets of this year was 0.03477149. Cabela's Inc's return on assets of last year was 0.03985208. ==> Last year is higher ==> Score 0.

Q4. 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.

Cabela's Inc's current net income was 200. Cabela's Inc's current cash flow from operations was 166. ==> 166 =< 200 ==> CFROA =< ROA ==> Score 0.

Funding

Q5. Change in Gearing or Leverage

Compare this year’s gearing (long-term debt divided by average total assets) to last year’s gearing.

Score 1 if gearing is lower, 0 if it’s higher.

Gearing (This Year)=Long-Term Debt/Total Assets
=2992.837/6618.626
=0.45218403

Gearing (Last Year)=Long-Term Debt/Total Assets
=2474.673/5760.237
=0.42961305

Cabela's Inc's gearing of this year was 0.45218403. Cabela's Inc's gearing of last year was 0.42961305. ==> Last year is lower ==> Score 0.

Q6. 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)=Total Current Assets/Total Current Liabilities
=5128.583/1127.409
=4.54899952

Current Ratio (Last Year)=Total Current Assets/Total Current Liabilities
=4552.394/1128.215
=4.03504119

Cabela's Inc's current ratio of this year was 4.54899952. Cabela's Inc's current ratio of last year was 4.03504119. ==> This year's current ratio is higher. ==> Score 1.

Q7. Change in Shares in Issue

Compare the number of shares in issue this year, to the number in issue last year.

Score 1 if there is fewer number of shares in issue this year. Score 0 otherwise.

Cabela's Inc's number of shares in issue this year was 71.8. Cabela's Inc's number of shares in issue last year was 71.4. ==> There is more number of shares in issue this year. ==> Score 0.

Efficiency

Q8. 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)=Gross Profit/Revenue
=1542.804/3522.903
=0.43793542

Gross Margin (Last Year)=Gross Profit/Revenue
=1413.941/3291.675
=0.42955061

Cabela's Inc's gross margin of this year was 0.43793542. Cabela's Inc's gross margin of last year was 0.42955061. ==> This year's gross margin is higher. ==> Score 1.

Q9. Change in asset turnover

Compare this year’s asset turnover (total sales 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 (Mar13)
=3522.903/5760.237
=0.61158994

Asset Turnover (Last Year)=Revenue/Total Assets at the beginning of last year (Mar12)
=3291.675/4881.401
=0.67432997

Cabela's Inc's asset turnover of this year was 0.61158994. Cabela's Inc's asset turnover of last year was 0.67432997. ==> Last year's asset turnover is higher ==> Score 0.

Evaluation

Piotroski F-Score=Q1+Q2+Q3+Q4+Q5+Q6+Q7+Q8+Q9
=1+1+0+0+0+1+0+1+0
=4

Good or high score = 8 or 9

Bad or low score = 0 or 1

Cabela's Inc has an F-score of 4 indicating the company's financial situation is typical for a stable company.


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.

Cabela's Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
Q1 1111111111
Q2 1111111111
Q3 1010001011
Q4 0000111111
Q5 1100110100
Q6 0010111111
Q7 0000100000
Q8 0110001111
Q9 0010000001
F-score 4462656667

Cabela's Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
Q1 1111111111
Q2 1111111111
Q3 0111111110
Q4 1111111110
Q5 1000000000
Q6 1111100111
Q7 0100000010
Q8 1111100011
Q9 0101011110
F-score 6867655684
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)
Free 7-day Trial
FEEDBACK
Email Hide