GURUFOCUS.COM » STOCK LIST » Industrials » Conglomerates » Swire Pacific Ltd (OTCPK:SWRBY) » Definitions » Piotroski F-Score

Swire Pacific (Swire Pacific) Piotroski F-Score : 6 (As of Apr. 26, 2024)


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

What is Swire Pacific 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

Swire Pacific has an F-score of 6 indicating the company's financial situation is typical for a stable company.

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

SWRBY' s Piotroski F-Score Range Over the Past 10 Years
Min: 4   Med: 6   Max: 7
Current: 6

During the past 13 years, the highest Piotroski F-Score of Swire Pacific was 7. The lowest was 4. And the median was 6.


Swire Pacific Piotroski F-Score Historical Data

The historical data trend for Swire Pacific'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.

Swire Pacific Piotroski F-Score Chart

Swire Pacific Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Piotroski F-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.00 5.00 7.00 4.00 6.00

Swire Pacific Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
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 7.00 - 4.00 - 6.00

Competitive Comparison of Swire Pacific's Piotroski F-Score

For the Conglomerates subindustry, Swire Pacific's Piotroski F-Score, along with its competitors' market caps and Piotroski F-Score data, can be viewed below:

* 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. Note that "N/A" values will not show up in the chart.


Swire Pacific's Piotroski F-Score Distribution in the Conglomerates Industry

For the Conglomerates industry and Industrials sector, Swire Pacific's Piotroski F-Score distribution charts can be found below:

* The bar in red indicates where Swire Pacific's Piotroski F-Score falls into.


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 (Dec23) TTM:Last Year (Dec22) TTM:
Net Income was $3,694 Mil.
Cash Flow from Operations was $1,270 Mil.
Revenue was $12,142 Mil.
Gross Profit was $4,501 Mil.
Average Total Assets from the begining of this year (Dec22)
to the end of this year (Dec23) was (55843.759 + 57332.07) / 2 = $56587.9145 Mil.
Total Assets at the begining of this year (Dec22) was $55,844 Mil.
Long-Term Debt & Capital Lease Obligation was $8,044 Mil.
Total Current Assets was $5,209 Mil.
Total Current Liabilities was $5,354 Mil.
Net Income was $539 Mil.

Revenue was $11,710 Mil.
Gross Profit was $4,391 Mil.
Average Total Assets from the begining of last year (Dec21)
to the end of last year (Dec22) was (55861.905 + 55843.759) / 2 = $55852.832 Mil.
Total Assets at the begining of last year (Dec21) was $55,862 Mil.
Long-Term Debt & Capital Lease Obligation was $7,998 Mil.
Total Current Assets was $5,233 Mil.
Total Current Liabilities was $5,335 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.

Swire Pacific's current Net Income (TTM) was 3,694. ==> 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.

Swire Pacific's current Cash Flow from Operations (TTM) was 1,270. ==> 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 (Dec22)
=3694.461/55843.759
=0.0661571

ROA (Last Year)=Net Income/Total Assets (Dec21)
=538.829/55861.905
=0.00964573

Swire Pacific's return on assets of this year was 0.0661571. Swire Pacific's return on assets of last year was 0.00964573. ==> This year is higher. ==> Score 1.

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.

Swire Pacific's current Net Income (TTM) was 3,694. Swire Pacific's current Cash Flow from Operations (TTM) was 1,270. ==> 1,270 <= 3,694 ==> 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: Dec23)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec22 to Dec23
=8043.612/56587.9145
=0.14214364

Gearing (Last Year: Dec22)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec21 to Dec22
=7998.176/55852.832
=0.1432009

Swire Pacific's gearing of this year was 0.14214364. Swire Pacific's gearing of last year was 0.1432009. ==> 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: Dec23)=Total Current Assets/Total Current Liabilities
=5209.352/5354.042
=0.97297556

Current Ratio (Last Year: Dec22)=Total Current Assets/Total Current Liabilities
=5232.743/5334.601
=0.98090616

Swire Pacific's current ratio of this year was 0.97297556. Swire Pacific's current ratio of last year was 0.98090616. ==> 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.

Swire Pacific's number of shares in issue this year was 1445.242. Swire Pacific's number of shares in issue last year was 1494.263. ==> 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
=4500.627/12141.54
=0.37068008

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=4391.297/11710.253
=0.37499591

Swire Pacific's gross margin of this year was 0.37068008. Swire Pacific's gross margin of last year was 0.37499591. ==> 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 (Dec22)
=12141.54/55843.759
=0.21741982

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Dec21)
=11710.253/55861.905
=0.2096286

Swire Pacific's asset turnover of this year was 0.21741982. Swire Pacific's asset turnover of last year was 0.2096286. ==> This year's asset turnover is higher. ==> Score 1.

Evaluation

Piotroski F-Score= Que. 1+ Que. 2+ Que. 3+Que. 4+Que. 5+Que. 6+Que. 7+Que. 8+Que. 9
=1+1+1+0+1+0+1+0+1
=6

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

Swire Pacific has an F-score of 6 indicating the company's financial situation is typical for a stable company.

Swire Pacific  (OTCPK:SWRBY) 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.


Swire Pacific Piotroski F-Score Related Terms

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


Swire Pacific (Swire Pacific) Business Description

Address
88 Queensway, GPO Box 1, 33rd Floor, One Pacific Place, Hong Kong, HKG
Swire Pacific is a Hong Kong-based conglomerate with interests in property, aviation, beverage, trading, and industrials. The property division, an 82% stake in Swire Properties, contributes more than half of the group's operating profit. The beverage division is one of two Coca-Cola bottlers in mainland China and also a bottler in Hong Kong, Taiwan, Vietnam, and Cambodia. The aviation division consists of Haeco, an aircraft engineering company, and a 45% stake in Cathay Pacific. As of end June 2023, John Swire & Sons, the parent company, holds a 60% stake in Swire Pacific but has 68% of the voting rights through a dual-class share structure.

Swire Pacific (Swire Pacific) Headlines

From GuruFocus

Matthews Pacific Tiger Fund Maintains Its Mission

By David Goodloe David Goodloe 05-05-2016