Eagle Bancorp Beneish M-Score Calculation
The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.
The M-Score Variables:
The M-score of Eagle Bancorp for today is based on a combination of the following eight different indices:
| M | = | -4.84 | + | 0.92 * DSRI | + | 0.528 * GMI | + | 0.404 * AQI | + | 0.892 * SGI | + | 0.115 * DEPI |
| = | -4.84 | + | 0.92 * 1 | + | 0.528 * 1 | + | 0.404 * 1.0009 | + | 0.892 * 0.8645 | + | 0.115 * 0.7888 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.1508 | + | 4.679 * -0.005337 | - | 0.327 * 6.7757 |
| = | -4.56 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
| This Year (Mar24) TTM: | Last Year (Mar23) TTM: |
Total Receivables was €0.0 Mil.
Revenue was 72.024 + 69.587 + 72.211 + 74.215 = €288.0 Mil.
Gross Profit was 72.024 + 69.587 + 72.211 + 74.215 = €288.0 Mil.
Total Current Assets was €0.0 Mil.
Total Assets was €10,683.6 Mil.
Property, Plant and Equipment(Net PPE) was €25.0 Mil.
Depreciation, Depletion and Amortization(DDA) was €3.1 Mil.
Selling, General, & Admin. Expense(SGA) was €96.1 Mil.
Total Current Liabilities was €0.0 Mil.
Long-Term Debt & Capital Lease Obligation was €636.2 Mil.
Net Income was -0.311 + 18.546 + 25.658 + 26.483 = €70.4 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0.0 Mil.
Cash Flow from Operations was 2.618 + 51.954 + 44.433 + 28.385 = €127.4 Mil.
|
Total Receivables was €0.0 Mil.
Revenue was 73.528 + 85.837 + 90.097 + 83.704 = €333.2 Mil.
Gross Profit was 73.528 + 85.837 + 90.097 + 83.704 = €333.2 Mil.
Total Current Assets was €0.0 Mil.
Total Assets was €10,357.0 Mil.
Property, Plant and Equipment(Net PPE) was €33.6 Mil.
Depreciation, Depletion and Amortization(DDA) was €3.2 Mil.
Selling, General, & Admin. Expense(SGA) was €96.6 Mil.
Total Current Liabilities was €0.0 Mil.
Long-Term Debt & Capital Lease Obligation was €91.0 Mil.
|
1. DSRI = Days Sales in Receivables Index
Measured as the ratio of Revenue in Total Receivables in year t to year t-1.
A large increase in DSR could be indicative of revenue inflation.
| DSRI | = | (Receivables_t / Revenue_t) | / | (Receivables_t-1 / Revenue_t-1) |
| = | (0 / 288.037) | / | (0 / 333.166) |
| = | 0 | / | 0 |
| | = | 1 |
2. GMI = Gross Margin Index
Measured as the ratio of gross margin in year t-1 to gross margin in year t.
Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.
| GMI | = | GrossMargin_t-1 | / | GrossMargin_t |
| = | (GrossProfit_t-1 / Revenue_t-1) | / | (GrossProfit_t / Revenue_t) |
| = | (333.166 / 333.166) | / | (288.037 / 288.037) |
| = | 1 | / | 1 |
| | = | 1 |
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.
| AQI | = | (1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) | / | (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1) |
| = | (1 - (0 + 25.008) / 10683.636) | / | (1 - (0 + 33.614) / 10357.002) |
| = | 0.997659 | / | 0.996754 |
| | = | 1.0009 |
4. SGI = Sales Growth Index
Ratio of Revenue in year t to sales in year t-1.
Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.
| SGI | = | Sales_t | / | Sales_t-1 |
| = | Revenue_t | / | Revenue_t-1 |
| = | 288.037 | / | 333.166 |
| | = | 0.8645 |
5. DEPI = Depreciation Index
Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.
DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.
| DEPI | = | (Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) | / | (Depreciation_t / (Depreciaton_t + PPE_t)) |
| = | (3.224 / (3.224 + 33.614)) | / | (3.121 / (3.121 + 25.008)) |
| = | 0.087518 | / | 0.110953 |
| | = | 0.7888 |
Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.
6. SGAI = Sales, General and Administrative expenses Index
The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.
SGA expenses index > 1 means that the company is becoming less efficient in generate sales.
| SGAI | = | (SGA_t / Sales_t) | / | (SGA_t-1 /Sales_t-1) |
| = | (96.129 / 288.037) | / | (96.617 / 333.166) |
| = | 0.333738 | / | 0.289997 |
| | = | 1.1508 |
7. LVGI = Leverage Index
The ratio of total debt to Total Assets in year t relative to yeat t-1.
An LVGI > 1 indicates an increase in leverage
| LVGI | = | ((LTD_t + CurrentLiabilities_t) / TotalAssets_t) | / | ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1) |
| = | ((636.234 + 0) / 10683.636) | / | ((91.027 + 0) / 10357.002) |
| = | 0.059552 | / | 0.008789 |
| | = | 6.7757 |
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
| TATA | = | (IncomefromContinuingOperations_t | - | CashFlowsfromOperations_t) | / | TotalAssets_t |
| = | (NetIncome_t - NonOperatingIncome_t | - | CashFlowsfromOperations_t) | / | TotalAssets_t |
| = | (70.376 - 0 | - | 127.39) | / | 10683.636 |
| | = | -0.005337 |
An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.
Eagle Bancorp has a M-score of -4.56 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
FRA:2ZI has been successfully added to your