GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Rias A/S (OCSE:RIAS B) » Definitions » Beneish M-Score

Rias A/S (OCSE:RIAS B) Beneish M-Score : -2.88 (As of Jun. 01, 2024)


View and export this data going back to 1993. Start your Free Trial

What is Rias A/S 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 -2.88 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OCSE:RIAS B' s Beneish M-Score Range Over the Past 10 Years
Min: -3.05   Med: -2.55   Max: -2.34
Current: -2.88

During the past 13 years, the highest Beneish M-Score of Rias A/S was -2.34. The lowest was -3.05. And the median was -2.55.


Rias A/S Beneish M-Score Historical Data

The historical data trend for Rias A/S'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.

Rias A/S Beneish M-Score Chart

Rias A/S Annual Data
Trend Sep14 Sep15 Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.64 -3.05 -2.36 -2.46 -2.88

Rias A/S Semi-Annual Data
Sep14 Mar15 Sep15 Mar16 Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24
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 - -2.46 - -2.88 -

Competitive Comparison of Rias A/S's Beneish M-Score

For the Building Materials subindustry, Rias A/S'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.


Rias A/S's Beneish M-Score Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, Rias A/S's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Rias A/S's Beneish M-Score falls into.



Rias A/S 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 Rias A/S 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 * 0.9343+0.528 * 0.9709+0.404 * 1.004+0.892 * 0.9245+0.115 * 0.9705
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9929+4.679 * -0.057307-0.327 * 0.9543
=-2.88

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was kr58.1 Mil.
Revenue was kr313.1 Mil.
Gross Profit was kr103.5 Mil.
Total Current Assets was kr132.0 Mil.
Total Assets was kr252.4 Mil.
Property, Plant and Equipment(Net PPE) was kr67.3 Mil.
Depreciation, Depletion and Amortization(DDA) was kr8.7 Mil.
Selling, General, & Admin. Expense(SGA) was kr24.2 Mil.
Total Current Liabilities was kr51.2 Mil.
Long-Term Debt & Capital Lease Obligation was kr4.2 Mil.
Net Income was kr12.5 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr27.0 Mil.
Total Receivables was kr67.3 Mil.
Revenue was kr338.7 Mil.
Gross Profit was kr108.7 Mil.
Total Current Assets was kr131.4 Mil.
Total Assets was kr254.2 Mil.
Property, Plant and Equipment(Net PPE) was kr69.4 Mil.
Depreciation, Depletion and Amortization(DDA) was kr8.7 Mil.
Selling, General, & Admin. Expense(SGA) was kr26.4 Mil.
Total Current Liabilities was kr50.8 Mil.
Long-Term Debt & Capital Lease Obligation was kr7.7 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)
=(58.13 / 313.144) / (67.299 / 338.727)
=0.185633 / 0.198682
=0.9343

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)
=(108.727 / 338.727) / (103.523 / 313.144)
=0.320987 / 0.330592
=0.9709

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 - (131.952 + 67.263) / 252.412) / (1 - (131.432 + 69.385) / 254.17)
=0.210755 / 0.209911
=1.004

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
=313.144 / 338.727
=0.9245

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))
=(8.714 / (8.714 + 69.385)) / (8.738 / (8.738 + 67.263))
=0.111576 / 0.114972
=0.9705

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)
=(24.2 / 313.144) / (26.363 / 338.727)
=0.077281 / 0.07783
=0.9929

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)
=((4.238 + 51.169) / 252.412) / ((7.699 + 50.766) / 254.17)
=0.21951 / 0.230023
=0.9543

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
=(12.507 - 0 - 26.972) / 252.412
=-0.057307

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.

Rias A/S has a M-score of -2.88 suggests that the company is unlikely to be a manipulator.


Rias A/S Beneish M-Score Related Terms

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


Rias A/S (OCSE:RIAS B) Business Description

Traded in Other Exchanges
N/A
Address
Industrivej 11, Roskilde, DNK, 4000
Rias A/S distributes semi-manufactured plastic products for building and construction work as well as the industry and public sector in Scandinavia. It operates through the construction and industry product sectors. The company has one operating segment and operates within two product areas which are Sale, processing and distribution of semi-finished plastic products to all branches of the building and construction sector. (Construction) and Sale, processing and distribution of semi-finished plastic products to industry and the public sector Key revenue is generated from domestic sales.

Rias A/S (OCSE:RIAS B) Headlines

No Headlines