GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Merlin Entertainments PLC (GREY:MERLY) » Definitions » Piotroski F-Score

Merlin Entertainments (Merlin Entertainments) Piotroski F-Score : 0 (As of Apr. 26, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Merlin Entertainments 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

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

The historical rank and industry rank for Merlin Entertainments's Piotroski F-Score or its related term are showing as below:


Merlin Entertainments Piotroski F-Score Historical Data

The historical data trend for Merlin Entertainments'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.

Merlin Entertainments Piotroski F-Score Chart

Merlin Entertainments Annual Data
Trend Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18
Piotroski F-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 6.00 5.00 5.00 4.00 4.00

Merlin Entertainments Semi-Annual Data
Dec08 Dec09 Dec10 Dec11 Dec12 Jun13 Dec13 Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19
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 - 4.00 - 4.00 -

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 (Dec18) TTM:Last Year (Dec17) TTM:
Net Income was $291 Mil.
Cash Flow from Operations was $570 Mil.
Revenue was $2,137 Mil.
Gross Profit was $1,759 Mil.
Average Total Assets from the begining of this year (Dec17)
to the end of this year (Dec18) was (4911.528 + 4768.354) / 2 = $4839.941 Mil.
Total Assets at the begining of this year (Dec17) was $4,912 Mil.
Long-Term Debt & Capital Lease Obligation was $1,634 Mil.
Total Current Assets was $361 Mil.
Total Current Liabilities was $527 Mil.
Net Income was $280 Mil.

Revenue was $2,137 Mil.
Gross Profit was $1,795 Mil.
Average Total Assets from the begining of last year (Dec16)
to the end of last year (Dec17) was (4117.353 + 4911.528) / 2 = $4514.4405 Mil.
Total Assets at the begining of last year (Dec16) was $4,117 Mil.
Long-Term Debt & Capital Lease Obligation was $1,958 Mil.
Total Current Assets was $605 Mil.
Total Current Liabilities was $481 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.

Merlin Entertainments's current Net Income (TTM) was 291. ==> 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.

Merlin Entertainments's current Cash Flow from Operations (TTM) was 570. ==> 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 (Dec17)
=291.139/4911.528
=0.05927667

ROA (Last Year)=Net Income/Total Assets (Dec16)
=280.161/4117.353
=0.06804396

Merlin Entertainments's return on assets of this year was 0.05927667. Merlin Entertainments's return on assets of last year was 0.06804396. ==> 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.

Merlin Entertainments's current Net Income (TTM) was 291. Merlin Entertainments's current Cash Flow from Operations (TTM) was 570. ==> 570 > 291 ==> 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: Dec18)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec17 to Dec18
=1634.177/4839.941
=0.33764399

Gearing (Last Year: Dec17)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec16 to Dec17
=1958.445/4514.4405
=0.43381788

Merlin Entertainments's gearing of this year was 0.33764399. Merlin Entertainments's gearing of last year was 0.43381788. ==> 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: Dec18)=Total Current Assets/Total Current Liabilities
=360.759/526.582
=0.68509558

Current Ratio (Last Year: Dec17)=Total Current Assets/Total Current Liabilities
=604.558/481.233
=1.25626879

Merlin Entertainments's current ratio of this year was 0.68509558. Merlin Entertainments's current ratio of last year was 1.25626879. ==> 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.

Merlin Entertainments's number of shares in issue this year was 511.507. Merlin Entertainments's number of shares in issue last year was 510.347. ==> There is larger number of shares in issue this year. ==> Score 0.

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
=1759.494/2136.709
=0.82345982

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=1794.906/2136.729
=0.8400251

Merlin Entertainments's gross margin of this year was 0.82345982. Merlin Entertainments's gross margin of last year was 0.8400251. ==> 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 (Dec17)
=2136.709/4911.528
=0.43503956

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Dec16)
=2136.729/4117.353
=0.51895696

Merlin Entertainments's asset turnover of this year was 0.43503956. Merlin Entertainments's asset turnover of last year was 0.51895696. ==> 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+1+0+0+0+0
=4

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

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

Merlin Entertainments  (GREY:MERLY) 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.


Merlin Entertainments Piotroski F-Score Related Terms

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


Merlin Entertainments (Merlin Entertainments) Business Description

Traded in Other Exchanges
N/A
Address
25 West Street, Link House, Poole, Dorset, GBR, BH15 1LD
Merlin Entertainments PLC is a diversified media company that primarily operates theme parks. Merlin has three business segments: Midway Attractions, LEGOLAND Parks, and Resort Theme Parks. The Midway Attractions segment, which accounts for the largest percentage of revenue, operates 100 attractions globally that are typically smaller, indoor venues. These brands include Madame Tussauds, The London Eye, and the London Dungeon. The LEGOLAND segment operates several large LEGO-based theme parks around the world. These parks are either owned, leased, or under operational control through a management contract. The Resort Theme Park segment operates other large, outdoor entertainment-based attractions.

Merlin Entertainments (Merlin Entertainments) Headlines