|
debt/annual sales = 23 accumulated net profit for last 5 years/sales for last 5 years = 0,21 years since established - 143 5-year inflation = 0,11
(11%) expenses/sales = 0,78 number of years in last 5 years with no
dividend paid = 0 world's GDP per capita/country's GDP per capita of a
country where the company is established - 0,18 political factor = 0 type
of business - "cow" = 0,25 Other unique factors = 2 (too dependent on Government and FED)
OVERALL SCORE:
0,306 (30,6%). This responds to D.
Calculated with
this (draft) formula:
r = 10/{[1+(debt/annual sales)] +
[1-10*(accumulated profit for last 5 years/sales for last 5 years)] + [1 +
(10/years since established)] + [1+3*(accumulated of last 5 years inflation of
the country where established)] + [1+( expenses/sales)] + [1+ (number of years
in last 5 years with no dividend paid/5] + [world's GDP per capita/country's GDP
per capita of a country where the company is established] + [1+political
factor*2] + [1+type of business] + [Other unique factors]}
|