GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Analog Devices Inc (FRA:ANL) » Definitions » Beneish M-Score

Analog Devices (FRA:ANL) Beneish M-Score : -2.86 (As of Apr. 27, 2024)


View and export this data going back to 1979. Start your Free Trial

What is Analog Devices 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 -2.86 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:ANL' s Beneish M-Score Range Over the Past 10 Years
Min: -2.87   Med: -2.54   Max: -0.57
Current: -2.86

During the past 13 years, the highest Beneish M-Score of Analog Devices was -0.57. The lowest was -2.87. And the median was -2.54.


Analog Devices Beneish M-Score Historical Data

The historical data trend for Analog Devices'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.

Analog Devices Beneish M-Score Chart

Analog Devices Annual Data
Trend Oct14 Oct15 Oct16 Oct17 Oct18 Oct19 Oct20 Oct21 Oct22 Oct23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.59 -2.49 -1.63 -2.30 -2.78

Analog Devices Quarterly Data
Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 -2.56 -2.59 -2.67 -2.78 -2.86

Competitive Comparison of Analog Devices's Beneish M-Score

For the Semiconductors subindustry, Analog Devices'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.


Analog Devices's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Analog Devices's Beneish M-Score distribution charts can be found below:

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



Analog Devices 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 Analog Devices 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 * 0.8277+0.528 * 1.051+0.404 * 0.9928+0.892 * 0.8775+0.115 * 1.2035
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0385+4.679 * -0.032707-0.327 * 1.0258
=-2.87

* 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 (Jan24) TTM:Last Year (Jan23) TTM:
Total Receivables was €1,099 Mil.
Revenue was 2306.662 + 2572.51 + 2781.151 + 2975.792 = €10,636 Mil.
Gross Profit was 1353.078 + 1559.44 + 1773.3 + 1955.826 = €6,642 Mil.
Total Current Assets was €4,054 Mil.
Total Assets was €44,421 Mil.
Property, Plant and Equipment(Net PPE) was €3,013 Mil.
Depreciation, Depletion and Amortization(DDA) was €2,052 Mil.
Selling, General, & Admin. Expense(SGA) was €1,138 Mil.
Total Current Liabilities was €2,684 Mil.
Long-Term Debt & Capital Lease Obligation was €5,459 Mil.
Net Income was 424.783 + 472.013 + 792.825 + 891.622 = €2,581 Mil.
Non Operating Income was -19.015 + -108.112 + -15.964 + -11.783 = €-155 Mil.
Cash Flow from Operations was 1045.448 + 1124.367 + 1032.778 + 986.402 = €4,189 Mil.
Total Receivables was €1,513 Mil.
Revenue was 3015.657 + 3296.432 + 3057.012 + 2752.131 = €12,121 Mil.
Gross Profit was 1971.388 + 2174.957 + 2008.409 + 1800.626 = €7,955 Mil.
Total Current Assets was €4,790 Mil.
Total Assets was €46,618 Mil.
Property, Plant and Equipment(Net PPE) was €2,343 Mil.
Depreciation, Depletion and Amortization(DDA) was €2,229 Mil.
Selling, General, & Admin. Expense(SGA) was €1,248 Mil.
Total Current Liabilities was €2,258 Mil.
Long-Term Debt & Capital Lease Obligation was €6,072 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)
=(1098.59 / 10636.115) / (1512.519 / 12121.232)
=0.103289 / 0.124783
=0.8277

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)
=(7955.38 / 12121.232) / (6641.644 / 10636.115)
=0.656318 / 0.624443
=1.051

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 - (4053.775 + 3012.818) / 44420.61) / (1 - (4789.872 + 2342.88) / 46617.635)
=0.840916 / 0.846995
=0.9928

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
=10636.115 / 12121.232
=0.8775

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))
=(2229.002 / (2229.002 + 2342.88)) / (2051.755 / (2051.755 + 3012.818))
=0.487546 / 0.405119
=1.2035

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)
=(1137.669 / 10636.115) / (1248.499 / 12121.232)
=0.106963 / 0.103001
=1.0385

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)
=((5459.046 + 2683.65) / 44420.61) / ((6072.136 + 2258.452) / 46617.635)
=0.183309 / 0.1787
=1.0258

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
=(2581.243 - -154.874 - 4188.995) / 44420.61
=-0.032707

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.

Analog Devices has a M-score of -2.87 suggests that the company is unlikely to be a manipulator.


Analog Devices Beneish M-Score Related Terms

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


Analog Devices (FRA:ANL) Business Description

Traded in Other Exchanges
Address
One Analog Way, Wilmington, MA, USA, 01887
Analog Devices is a leading analog, mixed signal, and digital signal processing chipmaker. The firm has a significant market share lead in converter chips, which are used to translate analog signals to digital and vice versa. The company serves tens of thousands of customers, and more than half of its chip sales are made to industrial and automotive end markets. Analog Devices' chips are also incorporated into wireless infrastructure equipment.

Analog Devices (FRA:ANL) Headlines