The 11th version of the freefincal automated stock analyzer now has an easy-to-understand graphical analysis of the factors that are used to calculate the Altman Z-score. The Z-score is a measure of financial health and in particular, how close the business is to bankruptcy.

If this is your first encounter with the freefincal stock analyzer, you can scroll down to have a look at its full features.

The Z-score is the weighted sum of 5 ratios. The analyzer can be used to study the historical values of these ratios for the last nine financial years. The ratios are referred to as X1, X2, X3, X4, X5

**X1: Working Capital / Total Assets**

Working capital is a measure of liquidity and how much cash the business has to pay current obligations. While the working capital can be temporarily negative, a sustained negative trend over time could indicate trouble.

**X2: Retained Earnings / Total Assets**

If a company has high retained earnings, it is retaining cash for operations instead of paying out dividends. Higher this ratio, lower the reliance on borrowing and debt.

**X3: EBIT / Total Assets**

EBIT is the earnings before interest payments and tax. So this is a measure of profitability. Altman refers to this as a “true measure of productivity”.

**X4: Market Value (cap) of Equity / Total Liabilities**

Any dramatic drop in this ratio is a sign of poor financial health.

**X5: Net Sales/ Total Assets**

Also known as the capital turnover ratio, this is a measure of ability to generate sales and also steer clear of competition.

The Altman Z-score is measured by multiplying each of these ratios by a factor and adding them up.

Z (1968 version) = 1.2X_{1} + 1.4X_{2} + 3.3X_{3} + 0.6X_{4} + 1.0X_{5 }

In 1995 Altman modified this to

Z’ = 3.25 + 6.56X_{1} + 3.26X_{2} + 6.72X_{3} + 1.05X_{4}

for emerging markets.

For companies like banks and airlines which do not manufacture, he proposed that 3.25 in Z’ be dropped.

These numbers were determined after an extensive back-testing analysis of companies which declared bankruptcy in 1968 first. Later studies have shown that the formula is still valid.

While I am not clear about whether the Z-score itself can be applied for Indian business, the 5 ratios that make the score can prove insightful when studied over time. This is the aim of the freefincal stock analyser.

Here is a screenshot the Z-score page for Colgate.

The individual ratios can be visually studied in this sheet.

**Other Features**

The automated stock analysis sheet

- pulls financials from morningstar and analyzes them
- pulls adjusted stock price history from money control, and
- calculates intrinsic value six different ways!

It also pulls annual (standalone/consolidated) and quarterly financials from Value Research online.

**Valuation models available:**

1) Price Multiple Model

2) Sustainable Growth Rate

3) Book Value Growth Rate (Buffett’s approach to valuation)

4) Discounted Cash Flow (DCF)

6) Graham formula and Graham number

7) Piotroski Score for the last 9 financial years

8) Earnings Growth Estimate.

9) Automated Return on Equity Analysis with the Dupont Formula

**Download the freefincal stock analyzer V11 with Altman Z-score analysis**

All the below 9 models are included in the V11 with Altman Z-score analysis

1) Price Multiple Model

2) Sustainable Growth Rate

3) Book Value Growth Rate (Buffett’s approach to valuation)

4) Discounted Cash FlowOpens in a new window (DCF)

5) Reverse DCF Valuation

6) Graham formula and Graham number

7) Piotroski Score for the last 9 financial yearsOpens in a new window

8) Earnings Growth Estimate.

9) Automated Return on Equity Analysis with the Dupont Formula

Sorry I do not understand your comment. If you are asking if all models are in V11, the answer is yes.

Good Job..nice calculator

sir,

i am not able to find apm industries

can you please include that also

Dear Pattu Sir,

Found that it could not make it work for VRL Logistics for Morningstar data. I tried adding the VRL Logistics in the list in Column K onwards but guess I was missing some information as the results are not fetched from Morningstar. Could you please let me know the steps to make it work for VRL Logistics ?

Hello Sir,

Why most of the fields shows NA (cell error)? Many fields are not getting calculated correctly.

Hi Sir, Some how excel is not calculating few parameters. Seems the problem is with the new format from respective site. Can you please check that? I used TATAMOTORS and found this.

hi, i tried to use the excel calculator for calculating Altman’s Z Score for some companies. I found that if the ‘Dividends INR per share’ is blank for some years the Z Score is not calculated. Can I manually put ‘0’ where ever ‘Dividends INR per share’? please reply.

no that would be wrong.

How can I calculate ‘Dividends INR per share’ where ever it is blank? Because where ever ‘Dividends INR per share’ is blank we do not get Z Score for that year.

While calculating Z Score using your excel sheet, I found that the Net Sales is in INR Billion while Avg Total Assets is in INR Million. This may result in error for ratio X5.