Switch to:
Coca-Cola Femsa SAB de CV (NYSE:KOF)
Piotroski F-Score
2 (As of Today)

Warning Sign:

Piotroski F-Score of 2 is low, which usually implies poor business operation.

The zones of discrimination were as such:

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

Coca-Cola Femsa SAB de CV has an F-score of 3. It is a bad or low score, which usually implies poor business operation.

KOF' s 10-Year Piotroski F-Score Range
Min: 2   Max: 7
Current: 2

2
7

During the past 13 years, the highest Piotroski F-Score of Coca-Cola Femsa SAB de CV was 7. The lowest was 2. And the median was 4.


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 (Jun15) TTM:Last Year (Jun14) TTM:
Net Income was 252.549671376 + 146.482559141 + 143.986874487 + 172.360328699 = $715 Mil.
Cash Flow from Operations was 0 + 0 + 0 + 0 = $0 Mil.
Revenue was 3156.37984438 + 1665.50738611 + 2255.88187039 + 2361.23313866 = $9,439 Mil.
Gross Profit was 1479.56485609 + 740.057160566 + 1034.15914684 + 1130.03255982 = $4,384 Mil.
Average Total Assets from the begining of this year (Jun14)
to the end of this year (Jun15) was
(16829.0336484 + 16612.5254967 + 14625.2539513 + 13326.0049221 + 13410.6413768) / 5 = $14960.6918791 Mil.
Total Assets at the begining of this year (Jun14) was $16,829 Mil.
Long-Term Debt was $4,259 Mil.
Total Current Assets was $2,223 Mil.
Total Current Liabilities was $1,865 Mil.
Net Income was 226.273458445 + 249.884704074 + 175.09285227 + 206.184773574 = $857 Mil.

Revenue was 2872.00306396 + 3556.80245965 + 2933.98014098 + 3188.89880861 = $12,552 Mil.
Gross Profit was 1346.22749904 + 1646.65641814 + 1356.55271735 + 1504.47926608 = $5,854 Mil.
Average Total Assets from the begining of last year (Jun13)
to the end of last year (Jun14) was
(13781.0089479 + 14866.2581386 + 16653.7279016 + 16201.6978701 + 16829.0336484) / 5 = $15666.3453013 Mil.
Total Assets at the begining of last year (Jun13) was $13,781 Mil.
Long-Term Debt was $4,490 Mil.
Total Current Assets was $3,402 Mil.
Total Current Liabilities was $2,655 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.

Coca-Cola Femsa SAB de CV's current net income (TTM) was 715. ==> 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.

Coca-Cola Femsa SAB de CV's current cash flow from operations (TTM) was 0. ==> Negative ==> Score 0.

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 (TTM)/Total Assets at the Beginning of This Year (Jun14)
=715.379433703/16829.0336484
=0.04250865

ROA (Last Year)=Net Income (TTM)/Total Assets at the Beginning of Last Year (Jun13)
=857.435788363/13781.0089479
=0.06221865

Coca-Cola Femsa SAB de CV's return on assets of this year was 0.04250865. Coca-Cola Femsa SAB de CV's return on assets of last year was 0.06221865. ==> 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.

Coca-Cola Femsa SAB de CV's current net income (TTM) was 715. Coca-Cola Femsa SAB de CV's current cash flow from operations (TTM) was 0. ==> 0 <= 715 ==> CFROA <= ROA ==> Score 0.

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: Jun15)=Long-Term Debt/Average Total Assets from Jun14 to Jun15
=4259.13483901/14960.6918791
=0.28468836

Gearing (Last Year: Jun14)=Long-Term Debt/Average Total Assets from Jun13 to Jun14
=4489.88701782/15666.3453013
=0.28659441

Coca-Cola Femsa SAB de CV's gearing of this year was 0.28468836. Coca-Cola Femsa SAB de CV's gearing of last year was 0.28659441. ==> 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: Jun15)=Total Current Assets/Total Current Liabilities
=2223.43531965/1865.47108378
=1.19188946

Current Ratio (Last Year: Jun14)=Total Current Assets/Total Current Liabilities
=3401.70242896/2654.61933935
=1.28142758

Coca-Cola Femsa SAB de CV's current ratio of this year was 1.19188946. Coca-Cola Femsa SAB de CV's current ratio of last year was 1.28142758. ==> 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.

Coca-Cola Femsa SAB de CV's number of shares in issue this year was 207.3. Coca-Cola Femsa SAB de CV's number of shares in issue last year was 207.3. ==> 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
=4383.81372332/9439.00223953
=0.46443614

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=5853.91590061/12551.6844732
=0.46638488

Coca-Cola Femsa SAB de CV's gross margin of this year was 0.46443614. Coca-Cola Femsa SAB de CV's gross margin of last year was 0.46638488. ==> 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 (TTM)/Total Assets at the Beginning of This Year (Jun14)
=9439.00223953/16829.0336484
=0.56087607

Asset Turnover (Last Year)=Revenue (TTM)/Total Assets at the Beginning of Last Year (Jun13)
=12551.6844732/13781.0089479
=0.91079576

Coca-Cola Femsa SAB de CV's asset turnover of this year was 0.56087607. Coca-Cola Femsa SAB de CV's asset turnover of last year was 0.91079576. ==> 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+0+0+0+1+0+1+0+0
=3

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

Coca-Cola Femsa SAB de CV has an F-score of 3. It is a bad or low score, which usually implies poor business operation.


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.

Coca-Cola Femsa SAB de CV Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
Question 1 1111111111
Question 2 0000000100
Question 3 0010101100
Question 4 0000000000
Question 5 1111101001
Question 6 0110110101
Question 7 1101010001
Question 8 1010000110
Question 9 0011101000
F-score 4464534524

Coca-Cola Femsa SAB de CV Quarterly Data

Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15
Question 1 1111111111
Question 2 1000000000
Question 3 1100000000
Question 4 0000000000
Question 5 0000000111
Question 6 0000111100
Question 7 0000001111
Question 8 1111000000
Question 9 1100000000
F-score 5422223433
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)

GuruFocus Premium Plus Membership

FEEDBACK