GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Grieg Seafood ASA (OSL:GSF) » Definitions » Beneish M-Score

Grieg Seafood ASA (OSL:GSF) Beneish M-Score : -1.93 (As of May. 26, 2024)


View and export this data going back to 2007. Start your Free Trial

What is Grieg Seafood ASA Beneish M-Score?

The zones of discrimination for M-Score is as such:

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.

Good Sign:

Beneish M-Score -1.93 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Grieg Seafood ASA's Beneish M-Score or its related term are showing as below:

OSL:GSF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.33   Med: -2.33   Max: -1.66
Current: -1.93

During the past 13 years, the highest Beneish M-Score of Grieg Seafood ASA was -1.66. The lowest was -3.33. And the median was -2.33.


Grieg Seafood ASA Beneish M-Score Historical Data

The historical data trend for Grieg Seafood ASA's Beneish M-Score can be seen below:

* 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.

* Premium members only.

Grieg Seafood ASA Beneish M-Score Chart

Grieg Seafood ASA Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.33 -3.17 -2.45 -2.47 -1.93

Grieg Seafood ASA Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - -1.93 -

Competitive Comparison of Grieg Seafood ASA's Beneish M-Score

For the Farm Products subindustry, Grieg Seafood ASA's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Grieg Seafood ASA's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Grieg Seafood ASA's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Grieg Seafood ASA's Beneish M-Score falls into.



Grieg Seafood ASA 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 Grieg Seafood ASA 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 * 1.2864+0.528 * 1.1869+0.404 * 0.9725+0.892 * 0.9799+0.115 * 1.0248
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2943+4.679 * 0.063072-0.327 * 1.0837
=-1.93

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was kr359 Mil.
Revenue was kr7,020 Mil.
Gross Profit was kr3,621 Mil.
Total Current Assets was kr6,046 Mil.
Total Assets was kr13,663 Mil.
Property, Plant and Equipment(Net PPE) was kr5,095 Mil.
Depreciation, Depletion and Amortization(DDA) was kr555 Mil.
Selling, General, & Admin. Expense(SGA) was kr229 Mil.
Total Current Liabilities was kr1,540 Mil.
Long-Term Debt & Capital Lease Obligation was kr4,603 Mil.
Net Income was kr560 Mil.
Gross Profit was kr0 Mil.
Cash Flow from Operations was kr-302 Mil.
Total Receivables was kr285 Mil.
Revenue was kr7,164 Mil.
Gross Profit was kr4,386 Mil.
Total Current Assets was kr6,396 Mil.
Total Assets was kr12,875 Mil.
Property, Plant and Equipment(Net PPE) was kr4,036 Mil.
Depreciation, Depletion and Amortization(DDA) was kr451 Mil.
Selling, General, & Admin. Expense(SGA) was kr180 Mil.
Total Current Liabilities was kr1,849 Mil.
Long-Term Debt & Capital Lease Obligation was kr3,492 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)
=(358.785 / 7019.632) / (284.652 / 7163.956)
=0.051112 / 0.039734
=1.2864

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)
=(4386.154 / 7163.956) / (3620.946 / 7019.632)
=0.612253 / 0.515831
=1.1869

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 - (6045.662 + 5095.401) / 13663.251) / (1 - (6395.723 + 4035.59) / 12875.365)
=0.184596 / 0.189824
=0.9725

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
=7019.632 / 7163.956
=0.9799

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))
=(451.347 / (451.347 + 4035.59)) / (554.568 / (554.568 + 5095.401))
=0.100591 / 0.098154
=1.0248

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)
=(228.89 / 7019.632) / (180.472 / 7163.956)
=0.032607 / 0.025192
=1.2943

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)
=((4603.029 + 1540.262) / 13663.251) / ((3492.459 + 1849.34) / 12875.365)
=0.449621 / 0.414885
=1.0837

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
=(559.75 - 0 - -302.021) / 13663.251
=0.063072

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.

Grieg Seafood ASA has a M-score of -1.93 suggests that the company is unlikely to be a manipulator.


Grieg Seafood ASA Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Grieg Seafood ASA's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Grieg Seafood ASA (OSL:GSF) Business Description

Traded in Other Exchanges
Address
C. Sundtsgate 17/19, Grieg-Gaarden, Bergen, NOR, 5004
Grieg Seafood ASA is an integrated Norwegian seafood company engaged in farming Atlantic salmon. The company's facilities are located in Finnmark and Rogaland in Norway and British Columbia and Newfoundland in Canada. Its product portfolio includes fresh whole fish, freshly processed fish, frozen processed fish, frozen whole fish, and other products.

Grieg Seafood ASA (OSL:GSF) Headlines

No Headlines