F

Coca-Cola Europacific Partners — Earnings Quality Grade F

CCEP · Consumer Defensive

Major red flags

i
行业适配说明:行业说明:资产负债表红旗源于历史并购留下的商誉,而非当期活动。底层业务现金流健康。 算法评级 F → 调整后评级 C
Revenue
$20.9B
2025
Net Income
$1.9B
2025
Gross Margin
35.6%
Free Cash Flow
$2.0B
01

Screening Summary

14
Passed
1
Watch
2
Failed
-2.6
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 47 days, change +1 days YoY

A2AR vs Revenue Growth

AR growth 4.7% vs revenue growth 2.3%

A3Revenue vs CFFO

Revenue 2.3%, CFFO -3.5%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory -3.8% vs COGS 1.8%. Normal

B2CapEx vs Revenue

CapEx growth 1.2% vs revenue 2.3%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 31.6%. Normal

B4Gross Margin

Gross margin 35.6%, change +0.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.52. Profits backed by cash

C2Free Cash Flow

FCF $2.0B, FCF/NI = 1.03

C3Accruals Ratio

Accruals ratio = -3.4%. Low accruals

C4Cash vs Debt

Cash $1.0B covers only 9% of debt $10.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $17.0B = 217% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.8x. Healthy

!
D3Soft Asset Growth

Other assets grew 34.7% vs revenue 2.3%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -2% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.60 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.6
-4.0 Clean-2.22 Grey-1.78 Danger0
1.024
DSRI
AR growing faster than revenue?
0.991
GMI
Gross margin declining?
1.019
AQI
Asset quality deteriorating?
1.023
SGI
Revenue growth rate
0.971
DEPI
Depreciation slowing?
0.977
SGAI
SG&A ratio changing?
-0.0338
TATA
Accruals level
1.025
LVGI
Leverage increasing?
05

Altman Z-Score

1.65
Grey Zone
0 Distress1.102.605.0+ Safe
-0.0504
Liquidity
0.2953
Cumulative profit
0.0952
Operating efficiency
0.3633
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-08

Coca-Cola Europacific Partners (CCEP) 财报排雷评级 F — EarningsGrade