GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » Chemical Works of Gedeon Richter PLC (BUD:RICHTER) » Definitions » Beneish M-Score

Chemical Works of Gedeon Richter (BUD:RICHTER) Beneish M-Score

: -1.78 (As of Today)
View and export this data going back to 1994. Start your Free Trial

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

The historical rank and industry rank for Chemical Works of Gedeon Richter's Beneish M-Score or its related term are showing as below:

BUD:RICHTER' s Beneish M-Score Range Over the Past 10 Years
Min: -2.91   Med: -2.59   Max: -1.14
Current: -1.78

During the past 13 years, the highest Beneish M-Score of Chemical Works of Gedeon Richter was -1.14. The lowest was -2.91. And the median was -2.59.


Chemical Works of Gedeon Richter Beneish M-Score Historical Data

The historical data trend for Chemical Works of Gedeon Richter'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.

Chemical Works of Gedeon Richter Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.66 -2.54 -2.08 -1.14 -1.78

Chemical Works of Gedeon Richter 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 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 Premium Member Only Premium Member Only Premium Member Only -1.14 -1.04 -1.09 -1.94 -1.78

Competitive Comparison

For the Drug Manufacturers - Specialty & Generic subindustry, Chemical Works of Gedeon Richter'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.


Chemical Works of Gedeon Richter Beneish M-Score Distribution

For the Drug Manufacturers industry and Healthcare sector, Chemical Works of Gedeon Richter's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Chemical Works of Gedeon Richter's Beneish M-Score falls into.



Chemical Works of Gedeon Richter 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 Chemical Works of Gedeon Richter 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 * 0.9817+0.528 * 0.9033+0.404 * 1.0308+0.892 * 1.0704+0.115 * 1.0443
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0652+4.679 * 0.125661-0.327 * 0.6764
=-1.78

* 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 Ft213,071 Mil.
Revenue was 616614 + 601980 + 203783 + 209653 = Ft1,632,030 Mil.
Gross Profit was 386305 + 391326 + 128944 + 127363 = Ft1,033,938 Mil.
Total Current Assets was Ft534,913 Mil.
Total Assets was Ft1,361,217 Mil.
Property, Plant and Equipment(Net PPE) was Ft347,394 Mil.
Depreciation, Depletion and Amortization(DDA) was Ft50,808 Mil.
Selling, General, & Admin. Expense(SGA) was Ft398,251 Mil.
Total Current Liabilities was Ft114,508 Mil.
Long-Term Debt & Capital Lease Obligation was Ft18,457 Mil.
Net Income was 104296 + 122490 + 28743 + 39193 = Ft294,722 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Ft0 Mil.
Cash Flow from Operations was 28896 + 43219 + 32500 + 19055 = Ft123,670 Mil.
Total Receivables was Ft202,768 Mil.
Revenue was 584948 + 578787 + 192923 + 168057 = Ft1,524,715 Mil.
Gross Profit was 329791 + 336704 + 110038 + 95993 = Ft872,526 Mil.
Total Current Assets was Ft575,770 Mil.
Total Assets was Ft1,353,784 Mil.
Property, Plant and Equipment(Net PPE) was Ft315,949 Mil.
Depreciation, Depletion and Amortization(DDA) was Ft48,569 Mil.
Selling, General, & Admin. Expense(SGA) was Ft349,274 Mil.
Total Current Liabilities was Ft179,507 Mil.
Long-Term Debt & Capital Lease Obligation was Ft15,986 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)
=(213071 / 1632030) / (202768 / 1524715)
=0.130556 / 0.132987
=0.9817

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)
=(872526 / 1524715) / (1033938 / 1632030)
=0.572255 / 0.633529
=0.9033

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 - (534913 + 347394) / 1361217) / (1 - (575770 + 315949) / 1353784)
=0.351825 / 0.341314
=1.0308

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
=1632030 / 1524715
=1.0704

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))
=(48569 / (48569 + 315949)) / (50808 / (50808 + 347394))
=0.133242 / 0.127594
=1.0443

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)
=(398251 / 1632030) / (349274 / 1524715)
=0.244022 / 0.229075
=1.0652

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)
=((18457 + 114508) / 1361217) / ((15986 + 179507) / 1353784)
=0.097681 / 0.144405
=0.6764

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
=(294722 - 0 - 123670) / 1361217
=0.125661

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.

Chemical Works of Gedeon Richter has a M-score of -1.78 suggests that the company is unlikely to be a manipulator.


Chemical Works of Gedeon Richter Beneish M-Score Related Terms

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


Chemical Works of Gedeon Richter (BUD:RICHTER) Business Description

Traded in Other Exchanges
Address
Gyomroi ut 19-21, Budapest, HUN, 1103
Chemical Works of Gedeon Richter PLC is a pharmaceutical company. The company focuses on the development and manufacture of gynaecological, cardiovascular and central nervous system products. It manufactures medicines including original, generic and licenced products for treatment in the therapeutic area. The group is active in two business segments namely, the Pharmaceuticals segment comprising the research and development, manufacturing, sales and marketing of pharmaceutical products, and Wholesale and Retail segment for the products of the company. The company operates internationally and the majority of its revenue is generated from the Pharmaceuticals segment.

Chemical Works of Gedeon Richter (BUD:RICHTER) Headlines

No Headlines