GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » ADNOC Drilling Company PJSC (ADX:ADNOCDRILL) » Definitions » Beneish M-Score

ADNOC Drilling Company PJSC (ADX:ADNOCDRILL) Beneish M-Score : -2.97 (As of May. 01, 2024)


View and export this data going back to 2021. Start your Free Trial

What is ADNOC Drilling Company PJSC 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 -2.97 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for ADNOC Drilling Company PJSC's Beneish M-Score or its related term are showing as below:

ADX:ADNOCDRILL' s Beneish M-Score Range Over the Past 10 Years
Min: -2.97   Med: -2.64   Max: -2.31
Current: -2.97

During the past 6 years, the highest Beneish M-Score of ADNOC Drilling Company PJSC was -2.31. The lowest was -2.97. And the median was -2.64.


ADNOC Drilling Company PJSC Beneish M-Score Historical Data

The historical data trend for ADNOC Drilling Company PJSC'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.

ADNOC Drilling Company PJSC Beneish M-Score Chart

ADNOC Drilling Company PJSC Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -2.31 -2.97

ADNOC Drilling Company PJSC Quarterly Data
Dec18 Dec19 Jun20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.31 -2.37 -3.33 -1.38 -2.97

Competitive Comparison of ADNOC Drilling Company PJSC's Beneish M-Score

For the Oil & Gas Drilling subindustry, ADNOC Drilling Company PJSC'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.


ADNOC Drilling Company PJSC's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, ADNOC Drilling Company PJSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where ADNOC Drilling Company PJSC's Beneish M-Score falls into.



ADNOC Drilling Company PJSC 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 ADNOC Drilling Company PJSC 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 * 0.8996+0.528 * 0.9054+0.404 * 0.4013+0.892 * 1.1435+0.115 * 1.2836
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0546+4.679 * -0.047812-0.327 * 1.1065
=-2.97

* 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 د.إ3,710 Mil.
Revenue was 3087.598 + 2850.451 + 2659.088 + 2630.022 = د.إ11,227 Mil.
Gross Profit was 1413.987 + 1056.979 + 1124.209 + 1102.518 = د.إ4,698 Mil.
Total Current Assets was د.إ6,286 Mil.
Total Assets was د.إ24,755 Mil.
Property, Plant and Equipment(Net PPE) was د.إ18,443 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ1,437 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ369 Mil.
Total Current Liabilities was د.إ4,205 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ7,877 Mil.
Net Income was 1208.694 + 945.283 + 836.076 + 803.179 = د.إ3,793 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = د.إ0 Mil.
Cash Flow from Operations was 1456.176 + 1238.149 + 1452.514 + 829.969 = د.إ4,977 Mil.
Total Receivables was د.إ3,606 Mil.
Revenue was 2692.834 + 2462.309 + 2454.849 + 2208.241 = د.إ9,818 Mil.
Gross Profit was 961.476 + 870.578 + 1000.407 + 887.084 = د.إ3,720 Mil.
Total Current Assets was د.إ5,595 Mil.
Total Assets was د.إ20,175 Mil.
Property, Plant and Equipment(Net PPE) was د.إ14,528 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ1,486 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ306 Mil.
Total Current Liabilities was د.إ8,824 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ76 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)
=(3709.618 / 11227.159) / (3606.083 / 9818.233)
=0.330415 / 0.367284
=0.8996

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)
=(3719.545 / 9818.233) / (4697.693 / 11227.159)
=0.378841 / 0.418422
=0.9054

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 - (6286.267 + 18442.63) / 24754.922) / (1 - (5594.935 + 14527.697) / 20175.475)
=0.001051 / 0.002619
=0.4013

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
=11227.159 / 9818.233
=1.1435

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))
=(1485.759 / (1485.759 + 14527.697)) / (1436.96 / (1436.96 + 18442.63))
=0.092782 / 0.072283
=1.2836

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)
=(369.15 / 11227.159) / (306.103 / 9818.233)
=0.03288 / 0.031177
=1.0546

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)
=((7876.775 + 4205.313) / 24754.922) / ((75.688 + 8823.798) / 20175.475)
=0.488068 / 0.441104
=1.1065

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
=(3793.232 - 0 - 4976.808) / 24754.922
=-0.047812

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.

ADNOC Drilling Company PJSC has a M-score of -2.97 suggests that the company is unlikely to be a manipulator.


ADNOC Drilling Company PJSC Beneish M-Score Related Terms

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


ADNOC Drilling Company PJSC (ADX:ADNOCDRILL) Business Description

Traded in Other Exchanges
N/A
Address
P.O Box 4017, Abu Dhabi, ARE
ADNOC Drilling Company PJSC is engaged in providing drilling services and supporting marine equipment, and the hiring out of onshore and offshore drilling rigs on behalf of related parties involved in onshore and offshore oil and gas exploration. The operating business segments are Onshore, Offshore Jack-up, Offshore Island, and OilField Service, with maximum revenue from Onshore segment.

ADNOC Drilling Company PJSC (ADX:ADNOCDRILL) Headlines

No Headlines