Antibiotice (BSE:ATB) Beneish M-Score : -2.33 (As of May. 19, 2024)

View and export this data going back to 1997. Start your Free Trial

What is Antibiotice 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 -2.33 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BSE:ATB' s Beneish M-Score Range Over the Past 10 Years
Min: -3.1 Med: -2.39 Max: -2.09
Current: -2.33

During the past 13 years, the highest Beneish M-Score of Antibiotice was -2.09. The lowest was -3.10. And the median was -2.39.

Antibiotice Beneish M-Score Historical Data

The historical data trend for Antibiotice'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.

Antibiotice Beneish M-Score Chart

Antibiotice Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

Get a 7-Day Free Trial

-2.45

-2.97

-2.25

-3.10

-2.33

Antibiotice Quarterly Data
	Mar19	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23
Beneish M-Score	Get a 7-Day Free Trial															-3.10	-2.29	-2.39	-1.97	-2.33

Competitive Comparison of Antibiotice's Beneish M-Score

For the Drug Manufacturers - Specialty & Generic subindustry, Antibiotice'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.

Antibiotice's Beneish M-Score Distribution in the Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, Antibiotice's Beneish M-Score distribution charts can be found below:

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

Antibiotice 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 Antibiotice for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 0.9294

0.528 * 1.0074

0.404 * 1.2008

0.892 * 1.242

0.115 * 1.486

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 0.7179

4.679 * -0.036318

0.327 * 1.069

-2.33

This Year (Dec23) TTM:

Last Year (Dec22) TTM:

Total Receivables was lei239.3 Mil.
Revenue was 137.349 + 147.56 + 137.145 + 178.726 = lei600.8 Mil.
Gross Profit was 94.898 + 84.714 + 124.412 + 105.379 = lei409.4 Mil.
Total Current Assets was lei401.3 Mil.
Total Assets was lei1,139.2 Mil.
Property, Plant and Equipment(Net PPE) was lei692.4 Mil.
Depreciation, Depletion and Amortization(DDA) was lei29.6 Mil.
Selling, General, & Admin. Expense(SGA) was lei31.6 Mil.
Total Current Liabilities was lei190.5 Mil.
Long-Term Debt & Capital Lease Obligation was lei36.8 Mil.
Net Income was 4.355 + 14.731 + 39.799 + 22.203 = lei81.1 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = lei0.0 Mil.
Cash Flow from Operations was 60.931 + 28.165 + 36.011 + -2.647 = lei122.5 Mil.

Total Receivables was lei207.3 Mil.
Revenue was 121.155 + 113.95 + 120.374 + 128.245 = lei483.7 Mil.
Gross Profit was 86.988 + 69.562 + 86.533 + 88.992 = lei332.1 Mil.
Total Current Assets was lei351.7 Mil.
Total Assets was lei984.3 Mil.
Property, Plant and Equipment(Net PPE) was lei599.9 Mil.
Depreciation, Depletion and Amortization(DDA) was lei38.9 Mil.
Selling, General, & Admin. Expense(SGA) was lei35.5 Mil.
Total Current Liabilities was lei136.7 Mil.
Long-Term Debt & Capital Lease Obligation was lei47.0 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)
	=	(239.262 / 600.78)	/	(207.277 / 483.724)
	=	0.398252	/	0.428503
	=	0.9294

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)
	=	(332.075 / 483.724)	/	(409.403 / 600.78)
	=	0.686497	/	0.681452
	=	1.0074

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 - (401.284 + 692.362) / 1139.172)	/	(1 - (351.664 + 599.899) / 984.321)
	=	0.039964	/	0.03328
	=	1.2008

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
	=	600.78	/	483.724
	=	1.242

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))
	=	(38.9 / (38.9 + 599.899))	/	(29.585 / (29.585 + 692.362))
	=	0.060896	/	0.040979
	=	1.486

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)
	=	(31.636 / 600.78)	/	(35.483 / 483.724)
	=	0.052658	/	0.073354
	=	0.7179

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)
	=	((36.75 + 190.47) / 1139.172)	/	((46.974 + 136.689) / 984.321)
	=	0.199461	/	0.186589
	=	1.069

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
	=	(81.088 - 0	-	122.46)	/	1139.172
	=	-0.036318

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.

Antibiotice has a M-score of -2.33 suggests that the company is unlikely to be a manipulator.

Antibiotice Beneish M-Score Related Terms

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

Antibiotice (BSE:ATB) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » Antibiotice SA (BSE:ATB) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

1 Valea Lupului Street, Iasi, ROU, 707410

Website

http://www.antibiotice.ro

Antibiotice Ord is a Romania based company engaged in manufacturing generic medicines. It primarily develops and produces generic medicines for human use, veterinary medicines and active substance Nystatin. The group's generic medicines are primarily targeted at patients with infections, dermatological, cardiovascular, digestive tract diseases or diseases of the musculoskeletal system. It manufactures firm powders for solutions for injection and suspensions for injection (penicillins), capsules, tablets, suppositories and topical preparations (ointments, gels, creams).

Antibiotice (BSE:ATB) Headlines

No Headlines