GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Italian Sea Group (MIL:TISG) » Definitions » Beneish M-Score

Italian Sea Group (MIL:TISG) Beneish M-Score : -1.88 (As of May. 28, 2024)


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

What is Italian Sea Group 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 -1.88 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MIL:TISG' s Beneish M-Score Range Over the Past 10 Years
Min: -3.39   Med: -2.33   Max: -1.81
Current: -1.88

During the past 6 years, the highest Beneish M-Score of Italian Sea Group was -1.81. The lowest was -3.39. And the median was -2.33.


Italian Sea Group Beneish M-Score Historical Data

The historical data trend for Italian Sea Group'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.

Italian Sea Group Beneish M-Score Chart

Italian Sea Group Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - -3.39 -2.77 -1.81 -1.88

Italian Sea Group Semi-Annual Data
Dec18 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.77 -0.96 -1.81 - -1.88

Competitive Comparison of Italian Sea Group's Beneish M-Score

For the Leisure subindustry, Italian Sea Group'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.


Italian Sea Group's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Italian Sea Group's Beneish M-Score distribution charts can be found below:

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



Italian Sea Group 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 Italian Sea Group 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 * 1.0762+0.528 * 0.9795+0.404 * 0.8628+0.892 * 1.2358+0.115 * 0.8168
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.030589-0.327 * 0.7124
=-1.88

* 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 €28.9 Mil.
Revenue was €360.3 Mil.
Gross Profit was €133.0 Mil.
Total Current Assets was €210.4 Mil.
Total Assets was €377.4 Mil.
Property, Plant and Equipment(Net PPE) was €126.5 Mil.
Depreciation, Depletion and Amortization(DDA) was €11.5 Mil.
Selling, General, & Admin. Expense(SGA) was €0.0 Mil.
Total Current Liabilities was €178.8 Mil.
Long-Term Debt & Capital Lease Obligation was €0.0 Mil.
Net Income was €36.9 Mil.
Gross Profit was €0.0 Mil.
Cash Flow from Operations was €25.4 Mil.
Total Receivables was €21.8 Mil.
Revenue was €291.5 Mil.
Gross Profit was €105.4 Mil.
Total Current Assets was €164.6 Mil.
Total Assets was €342.3 Mil.
Property, Plant and Equipment(Net PPE) was €135.2 Mil.
Depreciation, Depletion and Amortization(DDA) was €9.9 Mil.
Selling, General, & Admin. Expense(SGA) was €4.5 Mil.
Total Current Liabilities was €151.4 Mil.
Long-Term Debt & Capital Lease Obligation was €76.2 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)
=(28.944 / 360.258) / (21.763 / 291.51)
=0.080342 / 0.074656
=1.0762

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)
=(105.42 / 291.51) / (133.01 / 360.258)
=0.361634 / 0.369208
=0.9795

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 - (210.436 + 126.533) / 377.388) / (1 - (164.56 + 135.216) / 342.262)
=0.107102 / 0.124133
=0.8628

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
=360.258 / 291.51
=1.2358

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))
=(9.889 / (9.889 + 135.216)) / (11.519 / (11.519 + 126.533))
=0.068151 / 0.08344
=0.8168

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)
=(0 / 360.258) / (4.521 / 291.51)
=0 / 0.015509
=0

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)
=((0 + 178.821) / 377.388) / ((76.198 + 151.438) / 342.262)
=0.473839 / 0.665093
=0.7124

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
=(36.911 - 0 - 25.367) / 377.388
=0.030589

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.

Italian Sea Group has a M-score of -1.88 suggests that the company is unlikely to be a manipulator.


Italian Sea Group Beneish M-Score Related Terms

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


Italian Sea Group (MIL:TISG) Business Description

Traded in Other Exchanges
Address
Viale Cristoforo Colombo, 4Bis, Marina di Carrara, ITA, 54033
Italian Sea Group is engaged in designing, manufacturing, and sales of custom-made luxury superyachts. The yachts offered by the company include Quinta Essentia, Entourage, Planet Nine, and Tremenda among others.

Italian Sea Group (MIL:TISG) Headlines

No Headlines