Switch to:
TSR Inc  (NAS:TSRI) Net-Net Working Capital: \$2.92 Mil (As of Aug. 2017)

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

TSR Inc's net-net working capital per share for the quarter that ended in Aug. 2017 was \$2.92.

Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

TSR Inc Annual Data

 May08 May09 May10 May11 May12 May13 May14 May15 May16 May17 Net-Net Working Capital 3.09 3.18 3.31 3.67 2.78

TSR Inc Quarterly Data

 Nov12 Feb13 May13 Aug13 Nov13 Feb14 May14 Aug14 Nov14 Feb15 May15 Aug15 Nov15 Feb16 May16 Aug16 Nov16 Feb17 May17 Aug17 Net-Net Working Capital 3.69 3.78 3.75 2.78 2.92

Competitive Comparison
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap.

Calculation

TSR Inc's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in May. 2017 is calculated as

 Net-Net Working Capital Per Share (A: May. 2017 ) = (Cash And Cash Equivalents + 0.75 * Accounts Receivable + 0.5 * Total Inventories - Total Liabilities - Preferred Stock / Shares Outstanding (Diluted Average) = (6.745 + 0.75 * 7.324 + 0.5 * 0 - 6.797 - 0) / 1.96 = 2.78

TSR Inc's Net-Net Working Capital (NNWC) per share for the quarter that ended in Aug. 2017 is calculated as

 Net-Net Working Capital Per Share (Q: Aug. 2017 ) = (Cash And Cash Equivalents + 0.75 * Accounts Receivable + 0.5 * Total Inventories - Total Liabilities - Preferred Stock / Shares Outstanding (Diluted Average) = (5.331 + 0.75 * 7.484 + 0.5 * 0 - 5.228 - 0) / 1.96 = 2.92

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener. GuruFocus also publishes a monthly Net-Net newsletter.

Related Terms