Calculated - August 2012
debt/annual sales = 0,078
accumulated net profit
for last 5 years/sales for last 5 years = 0,06
years since established -
105
5-year inflation = 0,08 (8%)
expenses/sales = 0,88
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 - 0,17
political
factor = 0
type of business - "cow" =
0,25
Other unique factors = 1,1
OVERALL SCORE: 0,98 (98%).
This responds to AAA.
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]}