GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Shoppers Drug Mart Corporation (FRA:SDZ) » Definitions » Piotroski F-Score

Shoppers Drug Mart (FRA:SDZ) Piotroski F-Score : 0 (As of May. 26, 2024)


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

What is Shoppers Drug Mart 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

Shoppers Drug Mart 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 Shoppers Drug Mart's Piotroski F-Score or its related term are showing as below:


Shoppers Drug Mart Piotroski F-Score Historical Data

The historical data trend for Shoppers Drug Mart'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.

Shoppers Drug Mart Piotroski F-Score Chart

Shoppers Drug Mart Annual Data
Trend Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13
Piotroski F-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.00 7.00 5.00 8.00 6.00

Shoppers Drug Mart Quarterly Data
Mar09 Jun09 Sep09 Dec09 Mar10 Jun10 Sep10 Dec10 Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13
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 8.00 8.00 8.00 7.00 6.00

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 (Dec13) TTM:Last Year (Dec12) TTM:
Net Income was 90.021 + 107.996 + 119.942 + 116.269 = €434 Mil.
Cash Flow from Operations was 29.028 + 133.738 + 105.964 + 244.46 = €513 Mil.
Revenue was 1873.119 + 1865.559 + 2377.31 + 1884.716 = €8,001 Mil.
Gross Profit was 721.308 + 720.555 + 910.281 + 732.929 = €3,085 Mil.
Average Total Assets from the begining of this year (Dec12)
to the end of this year (Dec13) was
(5752.164 + 5552.172 + 5389.908 + 5414.127 + 5231.807) / 5 = €5468.0356 Mil.
Total Assets at the begining of this year (Dec12) was €5,752 Mil.
Long-Term Debt & Capital Lease Obligation was €340 Mil.
Total Current Assets was €2,022 Mil.
Total Current Liabilities was €1,417 Mil.
Net Income was 90.493 + 112.634 + 133.019 + 134.51 = €471 Mil.

Revenue was 1823.9 + 1904.655 + 2545.532 + 2095.208 = €8,369 Mil.
Gross Profit was 699.902 + 746.284 + 976.959 + 815.694 = €3,239 Mil.
Average Total Assets from the begining of last year (Dec11)
to the end of last year (Dec12) was
(5420.846 + 5451.239 + 5565.165 + 5797.953 + 5752.164) / 5 = €5597.4734 Mil.
Total Assets at the begining of last year (Dec11) was €5,421 Mil.
Long-Term Debt & Capital Lease Obligation was €190 Mil.
Total Current Assets was €2,129 Mil.
Total Current Liabilities was €1,798 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.

Shoppers Drug Mart's current Net Income (TTM) was 434. ==> 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.

Shoppers Drug Mart's current Cash Flow from Operations (TTM) was 513. ==> 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 (Dec12)
=434.228/5752.164
=0.0754895

ROA (Last Year)=Net Income/Total Assets (Dec11)
=470.656/5420.846
=0.08682335

Shoppers Drug Mart's return on assets of this year was 0.0754895. Shoppers Drug Mart's return on assets of last year was 0.08682335. ==> 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.

Shoppers Drug Mart's current Net Income (TTM) was 434. Shoppers Drug Mart's current Cash Flow from Operations (TTM) was 513. ==> 513 > 434 ==> 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: Dec13)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec12 to Dec13
=340.322/5468.0356
=0.06223844

Gearing (Last Year: Dec12)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec11 to Dec12
=190.16/5597.4734
=0.03397247

Shoppers Drug Mart's gearing of this year was 0.06223844. Shoppers Drug Mart's gearing of last year was 0.03397247. ==> 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: Dec13)=Total Current Assets/Total Current Liabilities
=2022.466/1416.794
=1.42749475

Current Ratio (Last Year: Dec12)=Total Current Assets/Total Current Liabilities
=2128.64/1797.542
=1.18419486

Shoppers Drug Mart's current ratio of this year was 1.42749475. Shoppers Drug Mart's current ratio of last year was 1.18419486. ==> 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.

Shoppers Drug Mart's number of shares in issue this year was 200.4. Shoppers Drug Mart's number of shares in issue last year was 205.8. ==> 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
=3085.073/8000.704
=0.38560019

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=3238.839/8369.295
=0.38699066

Shoppers Drug Mart's gross margin of this year was 0.38560019. Shoppers Drug Mart's gross margin of last year was 0.38699066. ==> 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 (Dec12)
=8000.704/5752.164
=1.39090332

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Dec11)
=8369.295/5420.846
=1.54390938

Shoppers Drug Mart's asset turnover of this year was 1.39090332. Shoppers Drug Mart's asset turnover of last year was 1.54390938. ==> 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

Shoppers Drug Mart has an F-score of 5 indicating the company's financial situation is typical for a stable company.

Shoppers Drug Mart  (FRA:SDZ) 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.


Shoppers Drug Mart Piotroski F-Score Related Terms

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


Shoppers Drug Mart (FRA:SDZ) Business Description

Traded in Other Exchanges
N/A
Address
Shoppers Drug Mart Corporation was founded in 1962. The Company is the licensor of full-service retail drug stores operating under the name Shoppers Drug Mart (Pharmaprix in Québec). The stores are owned and operated by the Company's licensed Associate-owners who have helped build a brand that is synonymous with exceptional service, value and trust. The Company also licenses or owns more than 55 medical clinic pharmacies operating under the name Shoppers Simply Pharmacy (Pharmaprix Simplement Santé in Québec) and six luxury beauty destinations operating as Murale. The Company owns and operates 62 Shoppers Home Health Care stores, which are engaged in the sale and service of assisted-living devices, medical equipment, home-care products and durable mobility equipment to institutional and retail customers. In addition to its retail store network, the Company owns Shoppers Drug Mart Specialty Health Network Inc., a provider of specialty drug distribution, pharmacy and comprehensive patient support services, and MediSystem Technologies Inc., a provider of pharmaceutical products and services to long-term care facilities.

Shoppers Drug Mart (FRA:SDZ) Headlines

No Headlines