Switch to:
NetSuite, Inc. (NYSE:N)
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

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

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

2
4

During the past 11 years, the highest Piotroski F-Score of NetSuite, Inc. was 4. 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 (Dec13) TTM:Last Year (Dec12) TTM:
Net Income was -20.21 + -16.772 + -20.39 + -13.037 = $-70.4 Mil.
Cash Flow from Operations was 17.338 + 14.636 + 15.561 + 14.7 = $62.2 Mil.
Revenue was 115.008 + 106.875 + 100.996 + 91.629 = $414.5 Mil.
Gross Profit was 78.057 + 71.683 + 67.59 + 61.984 = $279.3 Mil.
Total Assets at the begining of this year (Dec12) was $369.8 Mil.
Total Assets was $772.4 Mil.
Long-Term Debt was $262.7 Mil.
Total Current Assets was $599.2 Mil.
Total Current Liabilities was $279.6 Mil.
Net Income was -9.622 + -7.984 + -9.913 + -7.71 = $-35.2 Mil.

Revenue was 85.006 + 79.791 + 74.709 + 69.319 = $308.8 Mil.
Gross Profit was 58.383 + 54.7 + 51.655 + 48.524 = $213.3 Mil.
Total Assets at the begining of last year (Dec11) was $281.2 Mil.
Total Assets was $369.8 Mil.
Long-Term Debt was $0.4 Mil.
Total Current Assets was $286.7 Mil.
Total Current Liabilities was $198.3 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.

NetSuite, Inc.'s current net income was -70.4. ==> Negative ==> Score 0.

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.

NetSuite, Inc.'s current cash flow from operations was 62.2. ==> 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 (Dec12)
=-70.409/369.775
=-0.19041038

ROA (Last Year)=Net Income/Total Assets at the beginning of last year (Dec11)
=-35.229/281.18
=-0.12528985

NetSuite, Inc.'s return on assets of this year was -0.19041038. NetSuite, Inc.'s return on assets of last year was -0.12528985. ==> 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.

NetSuite, Inc.'s current net income was -70.4. NetSuite, Inc.'s current cash flow from operations was 62.2. ==> 62.2 > -70.4 ==> CFROA > ROA ==> Score 1.

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
=262.74/772.399
=0.34016098

Gearing (Last Year)=Long-Term Debt/Total Assets
=0.401/369.775
=0.00108444

NetSuite, Inc.'s gearing of this year was 0.34016098. NetSuite, Inc.'s gearing of last year was 0.00108444. ==> 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
=599.204/279.564
=2.14335179

Current Ratio (Last Year)=Total Current Assets/Total Current Liabilities
=286.728/198.255
=1.44625861

NetSuite, Inc.'s current ratio of this year was 2.14335179. NetSuite, Inc.'s current ratio of last year was 1.44625861. ==> 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.

NetSuite, Inc.'s number of shares in issue this year was 74.9. NetSuite, Inc.'s number of shares in issue last year was 72. ==> 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
=279.314/414.508
=0.67384465

Gross Margin (Last Year)=Gross Profit/Revenue
=213.262/308.825
=0.69055938

NetSuite, Inc.'s gross margin of this year was 0.67384465. NetSuite, Inc.'s gross margin of last year was 0.69055938. ==> Last year's gross margin is higher ==> Score 0.

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 (Dec12)
=414.508/369.775
=1.12097357

Asset Turnover (Last Year)=Revenue/Total Assets at the beginning of last year (Dec11)
=308.825/281.18
=1.0983178

NetSuite, Inc.'s asset turnover of this year was 1.12097357. NetSuite, Inc.'s asset turnover of last year was 1.0983178. ==> This year's asset turnover is higher. ==> Score 1.

Evaluation

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

Good or high score = 8 or 9

Bad or low score = 0 or 1

NetSuite, 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.

NetSuite, Inc. Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
Q1 0000000
Q2 1011111
Q3 1100010
Q4 1111111
Q5 1000000
Q6 1000001
Q7 0000000
Q8 1001100
Q9 1011111
F-score 7234444

NetSuite, Inc. Quarterly Data

Sep11Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13
Q1 0000000000
Q2 1111111111
Q3 0011110000
Q4 1111111111
Q5 0000001000
Q6 0011100111
Q7 0000000000
Q8 1111000000
Q9 1111111111
F-score 4466544444
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
Hide