The Motley Fool Discussion Boards

Previous Page

Investors' Roundtable / Rule Maker Companies

URL:  https://boards.fool.com/rmranker-intc-15311441.aspx

Subject:  RMRanker: INTC Date:  7/5/2001  4:03 PM
Author:  ddph81 Number:  8054 of 8329

Here is a RMRanker Spreadsheet for Intel:


                                The Motley Fool's Rule Maker Ranker
                                Version 3 -- Updated June 2000

                                               Hey Fool, start here!      (point your mouse right HERE)

                                Continue Here for Instructions

                                                                                 (Please read all three of these competitor comments.)
Financial AnalysiCompany Being Evaluated                          Competitor #1   Competitor #2  Competitor #3

                      Intel                                            AMD       <Fill in Name> <Fill in Name>
                 Current Period Year-ago PeriodYear-over-Year    Current Period  Current Period Current Period
                      2000           1999          Growth             2000           <Date>         <Date>
Income Statement
  Sales                  33,726         29,389      14.8%                  4,644
  Cost of Goods S        12,650         11,836      6.9%                   2,515
  Net Income             10,535          7,314      44.0%                    889
  Shares Outstand         6,986          6,940      0.7%

Balance Sheet
  Cash & Equivale        13,473         11,400      18.2%                  1,293
  Current Assets         21,150         17,819      18.7%                  2,658
  Short-term Debt           378            230      64.3%                    130
  Current Liabili         8,650          7,099      21.8%                  1,224
  Long-term Debt            707            955     -26.0%                  1,168

Cash Flow Statement
  Operating Cash         12,827         12,134      5.7%                   1,206
  Capital Expendi         6,674          3,403      96.1%                    805
                                                                                1              0              0
Margins & Ratios . . .                                                                                         Competitors' Average
  Gross Margins            62.5%          59.7%      2.8                    45.9%                                   45.9%
  Net Margins              31.2%          24.9%      6.4                    19.1%                                   19.1%
  Cash-to-Debt             12.42           9.62     29.1%                    1.00                                    1.00
  Net Cash               12388.0        10215.0     21.3%                    -4.8                                    -4.8
  Fool Flow Ratio           0.93           0.93     -0.7%                    1.25                                    1.25
  Cash King Margi          18.2%          29.7%     -11.5                    8.6%                                    8.6%


                  Continue Here

Ranking Rule Makers

1) Brand          Points (0-1)                                  3) Financial Dire Points (0-3)
Familiarity                    1                                Sales Growth                   2
Openness                       1                                Gross Margins                  3
Optimism                       1                                Net Margins                    3
Legitimacy                     1                                Shares Outstandin              2
Inevitability                  1                                Cash-to-Debt                   2
Solitariness                   0                                Fool Flow Ratio                1
Humor                          0                                Expansion Potenti              2
  Subtotal                     5                                  Subtotal                    15

2) Financial Loca Points (0-2)                                  4) Monopoly Statu Points (0-4)
Mass Market Habit              1                                Gross Margins                  4
Gross Margins                  2                                Net Margins                    4
Net Margins                    2                                Net Cash                       4
Cash-to-Debt                   2                                Fool Flow Ratio                4
Fool Flow Ratio                2                                Convenience                    4
Your Interest                  2                                  Subtotal                    20
  Subtotal                    11
                                                                5) Your  Enjoymen              1

                   Total Score               52   Top Tier!

                 Finished?  Don't forget to save!

                 Want to modify this sheet?


Donald Hoang

Copyright 1996-2022 trademark and the "Fool" logo is a trademark of The Motley Fool, Inc. Contact Us