GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Betsson AB (OSTO:BETS B) » Definitions » Beneish M-Score

Betsson AB (OSTO:BETS B) Beneish M-Score : -2.43 (As of May. 21, 2024)


View and export this data going back to 2000. Start your Free Trial

What is Betsson AB 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 -2.43 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:BETS B' s Beneish M-Score Range Over the Past 10 Years
Min: -3.12   Med: -2.52   Max: -2.14
Current: -2.43

During the past 13 years, the highest Beneish M-Score of Betsson AB was -2.14. The lowest was -3.12. And the median was -2.52.


Betsson AB Beneish M-Score Historical Data

The historical data trend for Betsson AB'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.

Betsson AB Beneish M-Score Chart

Betsson AB 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 -2.74 -2.60 -2.60 -2.46 -2.53

Betsson AB 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 -2.51 -2.69 -2.61 -2.53 -2.43

Competitive Comparison of Betsson AB's Beneish M-Score

For the Gambling subindustry, Betsson AB'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.


Betsson AB's Beneish M-Score Distribution in the Travel & Leisure Industry

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

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



Betsson AB 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 Betsson AB 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 * 1.0089+0.528 * 0.9883+0.404 * 1.0063+0.892 * 1.2372+0.115 * 0.847
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7575+4.679 * -0.040463-0.327 * 1.0161
=-2.43

* 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 kr3,040 Mil.
Revenue was 2808.788 + 2817.764 + 2809.648 + 2764.03 = kr11,200 Mil.
Gross Profit was 1854.796 + 1848.147 + 1852.593 + 1895.968 = kr7,452 Mil.
Total Current Assets was kr5,749 Mil.
Total Assets was kr14,464 Mil.
Property, Plant and Equipment(Net PPE) was kr225 Mil.
Depreciation, Depletion and Amortization(DDA) was kr627 Mil.
Selling, General, & Admin. Expense(SGA) was kr1,407 Mil.
Total Current Liabilities was kr3,243 Mil.
Long-Term Debt & Capital Lease Obligation was kr1,978 Mil.
Net Income was 467.377 + 467.577 + 564.296 + 585.708 = kr2,085 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was 565.832 + 532.456 + 531.171 + 1040.741 = kr2,670 Mil.
Total Receivables was kr2,435 Mil.
Revenue was 2488.962 + 2424.099 + 2163.656 + 1976.218 = kr9,053 Mil.
Gross Profit was 1654.448 + 1591.473 + 1445.318 + 1261.258 = kr5,952 Mil.
Total Current Assets was kr4,733 Mil.
Total Assets was kr12,038 Mil.
Property, Plant and Equipment(Net PPE) was kr283 Mil.
Depreciation, Depletion and Amortization(DDA) was kr467 Mil.
Selling, General, & Admin. Expense(SGA) was kr1,501 Mil.
Total Current Liabilities was kr3,065 Mil.
Long-Term Debt & Capital Lease Obligation was kr1,211 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)
=(3039.647 / 11200.23) / (2435.123 / 9052.935)
=0.271391 / 0.268987
=1.0089

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)
=(5952.497 / 9052.935) / (7451.504 / 11200.23)
=0.657521 / 0.665299
=0.9883

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 - (5748.848 + 225.201) / 14463.785) / (1 - (4733.403 + 282.658) / 12037.65)
=0.586965 / 0.583302
=1.0063

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
=11200.23 / 9052.935
=1.2372

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))
=(467.339 / (467.339 + 282.658)) / (626.855 / (626.855 + 225.201))
=0.623121 / 0.735697
=0.847

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)
=(1407.099 / 11200.23) / (1501.327 / 9052.935)
=0.125631 / 0.165839
=0.7575

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)
=((1978.147 + 3243.346) / 14463.785) / ((1211.392 + 3065.495) / 12037.65)
=0.361005 / 0.355293
=1.0161

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
=(2084.958 - 0 - 2670.2) / 14463.785
=-0.040463

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.

Betsson AB has a M-score of -2.43 suggests that the company is unlikely to be a manipulator.


Betsson AB Beneish M-Score Related Terms

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


Betsson AB (OSTO:BETS B) Business Description

Traded in Other Exchanges
Address
Regeringsgatan 28, Stockholm, SWE, 111 53
Betsson AB is a holding company that invests in and manages companies operating in the online gaming industry. The products consist of casino and sports betting. The largest category of the casino is slots, i.e. virtual slot machines, followed by the live casino, which provides the player with a virtual, real-life-like casino experience with table games broadcast live from the game provider's studio. Company's approximately 20 brands include either the entire product portfolio, such as Betsson, Betsafe and Nordicbet, or just one product, such as Racebets (betting on horses) and Jalla Casino (casino). The brands' services are offered through the proprietary platform that manages payments, customer information, accounts, transactions and a range of games on offer.

Betsson AB (OSTO:BETS B) Headlines

No Headlines