GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Festi hf (OISE:FESTI) » Definitions » Beneish M-Score

Festi hf (OISE:FESTI) Beneish M-Score : -2.60 (As of May. 24, 2024)


View and export this data going back to 2013. Start your Free Trial

What is Festi hf 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OISE:FESTI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.56   Med: -2.57   Max: -0.27
Current: -2.6

During the past 13 years, the highest Beneish M-Score of Festi hf was -0.27. The lowest was -3.56. And the median was -2.57.


Festi hf Beneish M-Score Historical Data

The historical data trend for Festi hf'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.

Festi hf Beneish M-Score Chart

Festi hf Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.57 -2.42 -2.70 -2.29 -2.78

Festi hf Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 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 -2.55 -2.60 -2.78 -2.78 -2.60

Competitive Comparison of Festi hf's Beneish M-Score

For the Specialty Retail subindustry, Festi hf'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.


Festi hf's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Festi hf's Beneish M-Score distribution charts can be found below:

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



Festi hf 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 Festi hf 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 * 1.067+0.528 * 0.961+0.404 * 0.9654+0.892 * 1.1004+0.115 * 0.9028
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9411+4.679 * -0.050993-0.327 * 0.9814
=-2.60

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was kr7,519 Mil.
Revenue was 32223.073 + 35234.64 + 37333.78 + 34199.25 = kr138,991 Mil.
Gross Profit was 7032.824 + 8108.686 + 8574.666 + 7756.325 = kr31,473 Mil.
Total Current Assets was kr24,880 Mil.
Total Assets was kr97,698 Mil.
Property, Plant and Equipment(Net PPE) was kr44,119 Mil.
Depreciation, Depletion and Amortization(DDA) was kr4,196 Mil.
Selling, General, & Admin. Expense(SGA) was kr3,110 Mil.
Total Current Liabilities was kr21,427 Mil.
Long-Term Debt & Capital Lease Obligation was kr34,916 Mil.
Net Income was 201.756 + 975.121 + 1816.095 + 738.043 = kr3,731 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was 537.506 + 1933.394 + 3383.422 + 2858.626 = kr8,713 Mil.
Total Receivables was kr6,404 Mil.
Revenue was 29483.531 + 31744.288 + 35146.484 + 29936.064 = kr126,310 Mil.
Gross Profit was 6227.288 + 6870.902 + 7063.479 + 7325.421 = kr27,487 Mil.
Total Current Assets was kr22,425 Mil.
Total Assets was kr94,148 Mil.
Property, Plant and Equipment(Net PPE) was kr43,075 Mil.
Depreciation, Depletion and Amortization(DDA) was kr3,664 Mil.
Selling, General, & Admin. Expense(SGA) was kr3,003 Mil.
Total Current Liabilities was kr19,225 Mil.
Long-Term Debt & Capital Lease Obligation was kr36,098 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)
=(7519.122 / 138990.743) / (6404.107 / 126310.367)
=0.054098 / 0.050701
=1.067

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)
=(27487.09 / 126310.367) / (31472.501 / 138990.743)
=0.217615 / 0.226436
=0.961

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 - (24879.552 + 44119.286) / 97697.82) / (1 - (22424.786 + 43075.133) / 94147.77)
=0.293753 / 0.304286
=0.9654

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
=138990.743 / 126310.367
=1.1004

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))
=(3664.156 / (3664.156 + 43075.133)) / (4195.566 / (4195.566 + 44119.286))
=0.078396 / 0.086838
=0.9028

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)
=(3110.055 / 138990.743) / (3003.338 / 126310.367)
=0.022376 / 0.023777
=0.9411

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)
=((34915.875 + 21427.185) / 97697.82) / ((36098.397 + 19224.792) / 94147.77)
=0.576707 / 0.587621
=0.9814

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
=(3731.015 - 0 - 8712.948) / 97697.82
=-0.050993

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.

Festi hf has a M-score of -2.60 suggests that the company is unlikely to be a manipulator.


Festi hf Beneish M-Score Related Terms

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


Festi hf (OISE:FESTI) Business Description

Traded in Other Exchanges
N/A
Address
Dalvegur 10-14, Kopavogur, ISL, 201
Festi hf is an Iceland based company that operates retail companies. Its operations consist in the food market, fuel and service station market and electronic equipment and smart devices market. The operating companies of Kronan, N1, ELKO, and other companies are its operating segments. It generates maximum revenue from the Kronan segment.

Festi hf (OISE:FESTI) Headlines

No Headlines