debt/annual sales = 1,69
accumulated net profit
for last 5 years/sales for last 5 years = 0,093
years since established -
120
5-year inflation = 0,11 (11%)
expenses/sales = 0,86
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 = 1,5
OVERALL SCORE: 0,835 (83,5%).
This responds to A.
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]}