GURUFOCUS.COM » STOCK LIST » Technology » Software » Neorigin Co Ltd (XKRX:094860) » Definitions » Piotroski F-Score

Neorigin Co (XKRX:094860) Piotroski F-Score : 4 (As of May. 16, 2024)


View and export this data going back to 2007. Start your Free Trial

What is Neorigin Co 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

Neorigin Co 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 Neorigin Co's Piotroski F-Score or its related term are showing as below:

XKRX:094860' s Piotroski F-Score Range Over the Past 10 Years
Min: 2   Med: 4   Max: 8
Current: 4

During the past 13 years, the highest Piotroski F-Score of Neorigin Co was 8. The lowest was 2. And the median was 4.


Neorigin Co Piotroski F-Score Historical Data

The historical data trend for Neorigin Co'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.

Neorigin Co Piotroski F-Score Chart

Neorigin Co 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 6.00 3.00 4.00 3.00 4.00

Neorigin Co Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 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 3.00 4.00 4.00 3.00 4.00

Competitive Comparison of Neorigin Co's Piotroski F-Score

For the Software - Infrastructure subindustry, Neorigin Co'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.


Neorigin Co's Piotroski F-Score Distribution in the Software Industry

For the Software industry and Technology sector, Neorigin Co's Piotroski F-Score distribution charts can be found below:

* The bar in red indicates where Neorigin Co'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 670.173 + -4362.141 + 443.095 + -3472.083 = ₩-6,721 Mil.
Cash Flow from Operations was -1598.745 + -1639.402 + -869.426 + -105.857 = ₩-4,213 Mil.
Revenue was 12491.565 + 8239.521 + 5641.04 + 3566.68 = ₩29,939 Mil.
Gross Profit was 3538.028 + -179.266 + 693.705 + 1713.893 = ₩5,766 Mil.
Average Total Assets from the begining of this year (Dec22)
to the end of this year (Dec23) was
(48227.588 + 50704.971 + 49937.854 + 49143.745 + 44601.424) / 5 = ₩48523.1164 Mil.
Total Assets at the begining of this year (Dec22) was ₩48,228 Mil.
Long-Term Debt & Capital Lease Obligation was ₩68 Mil.
Total Current Assets was ₩22,168 Mil.
Total Current Liabilities was ₩10,817 Mil.
Net Income was -1678.704 + -1485.057 + 1552.002 + -813.215 = ₩-2,425 Mil.

Revenue was 6750.123 + 6482.668 + 8386.253 + 8002.853 = ₩29,622 Mil.
Gross Profit was 767.558 + 137.449 + 1920.282 + 1938.959 = ₩4,764 Mil.
Average Total Assets from the begining of last year (Dec21)
to the end of last year (Dec22) was
(52473.617 + 47787.955 + 53494.826 + 51959.45 + 48227.588) / 5 = ₩50788.6872 Mil.
Total Assets at the begining of last year (Dec21) was ₩52,474 Mil.
Long-Term Debt & Capital Lease Obligation was ₩396 Mil.
Total Current Assets was ₩26,241 Mil.
Total Current Liabilities was ₩8,867 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.

Neorigin Co's current Net Income (TTM) was -6,721. ==> Negative ==> Score 0.

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.

Neorigin Co's current Cash Flow from Operations (TTM) was -4,213. ==> 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/Total Assets (Dec22)
=-6720.956/48227.588
=-0.13935916

ROA (Last Year)=Net Income/Total Assets (Dec21)
=-2424.974/52473.617
=-0.0462132

Neorigin Co's return on assets of this year was -0.13935916. Neorigin Co's return on assets of last year was -0.0462132. ==> 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.

Neorigin Co's current Net Income (TTM) was -6,721. Neorigin Co's current Cash Flow from Operations (TTM) was -4,213. ==> -4,213 > -6,721 ==> 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: Dec23)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec22 to Dec23
=67.53/48523.1164
=0.00139171

Gearing (Last Year: Dec22)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Dec21 to Dec22
=395.678/50788.6872
=0.00779067

Neorigin Co's gearing of this year was 0.00139171. Neorigin Co's gearing of last year was 0.00779067. ==> 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
=22167.881/10816.922
=2.04937051

Current Ratio (Last Year: Dec22)=Total Current Assets/Total Current Liabilities
=26241.282/8867.321
=2.95932469

Neorigin Co's current ratio of this year was 2.04937051. Neorigin Co's current ratio of last year was 2.95932469. ==> 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.

Neorigin Co's number of shares in issue this year was 20.044. Neorigin Co's number of shares in issue last year was 19.877. ==> 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
=5766.36/29938.806
=0.19260488

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=4764.248/29621.897
=0.16083534

Neorigin Co's gross margin of this year was 0.19260488. Neorigin Co's gross margin of last year was 0.16083534. ==> This year's gross margin is higher. ==> Score 1.

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)
=29938.806/48227.588
=0.62078174

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Dec21)
=29621.897/52473.617
=0.56451029

Neorigin Co's asset turnover of this year was 0.62078174. Neorigin Co's asset turnover of last year was 0.56451029. ==> 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
=0+0+0+1+1+0+0+1+1
=4

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

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

Neorigin Co  (XKRX:094860) 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.


Neorigin Co Piotroski F-Score Related Terms

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


Neorigin Co (XKRX:094860) Business Description

Traded in Other Exchanges
N/A
Address
155, Hakdong-ro, 3rd and 4th Floor, Wonyoung Building, Gangnam-gu, Seoul, KOR, 135-010
Neorigin Co Ltd, formerly KORNIC GLORY Co Ltd is engaged in providing network security solutions for public and educational institutes in Korea and internationally. The company offers security solutions, including TESS TMS and TESS TMS V6.0, which are cyber threat management systems; TESS AIRTMS, a wireless intrusion prevention system; and TESS TMX, a threat management system for measurement and overall management. It also provides a security risk management system for enterprises.

Neorigin Co (XKRX:094860) Headlines

No Headlines