GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » San Miguel Food And Beverage Inc (PHS:FB) » Definitions » Beneish M-Score

San Miguel Food And Beverage (PHS:FB) Beneish M-Score : -2.90 (As of May. 26, 2024)


View and export this data going back to 1973. Start your Free Trial

What is San Miguel Food And Beverage 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 -2.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for San Miguel Food And Beverage's Beneish M-Score or its related term are showing as below:

PHS:FB' s Beneish M-Score Range Over the Past 10 Years
Min: -4.09   Med: -2.8   Max: -1.16
Current: -2.9

During the past 13 years, the highest Beneish M-Score of San Miguel Food And Beverage was -1.16. The lowest was -4.09. And the median was -2.80.


San Miguel Food And Beverage Beneish M-Score Historical Data

The historical data trend for San Miguel Food And Beverage'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.

San Miguel Food And Beverage Beneish M-Score Chart

San Miguel Food And Beverage 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 -2.73 -3.20 -2.69 -2.62 -2.97

San Miguel Food And Beverage 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 -2.63 -2.71 -2.71 -2.97 -2.90

Competitive Comparison of San Miguel Food And Beverage's Beneish M-Score

For the Packaged Foods subindustry, San Miguel Food And Beverage'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.


San Miguel Food And Beverage's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, San Miguel Food And Beverage's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where San Miguel Food And Beverage's Beneish M-Score falls into.



San Miguel Food And Beverage 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 San Miguel Food And Beverage 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 * 1.1471+0.528 * 0.9741+0.404 * 0.9771+0.892 * 1.0355+0.115 * 1.0173
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0566+4.679 * -0.119913-0.327 * 0.9807
=-2.90

* 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 ₱21,594 Mil.
Revenue was 95432 + 103166 + 92069 + 91401 = ₱382,068 Mil.
Gross Profit was 25740 + 28951 + 24534 + 23792 = ₱103,017 Mil.
Total Current Assets was ₱141,220 Mil.
Total Assets was ₱362,521 Mil.
Property, Plant and Equipment(Net PPE) was ₱123,915 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱15,896 Mil.
Selling, General, & Admin. Expense(SGA) was ₱30,146 Mil.
Total Current Liabilities was ₱113,291 Mil.
Long-Term Debt & Capital Lease Obligation was ₱66,628 Mil.
Net Income was 6004 + 7070 + 5242 + 5153 = ₱23,469 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₱0 Mil.
Cash Flow from Operations was 17019 + 19014 + 10348 + 20559 = ₱66,940 Mil.
Total Receivables was ₱18,180 Mil.
Revenue was 93186 + 97313 + 89418 + 89068 = ₱368,985 Mil.
Gross Profit was 23323 + 24912 + 23138 + 25542 = ₱96,915 Mil.
Total Current Assets was ₱138,467 Mil.
Total Assets was ₱346,712 Mil.
Property, Plant and Equipment(Net PPE) was ₱112,925 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱14,770 Mil.
Selling, General, & Admin. Expense(SGA) was ₱27,553 Mil.
Total Current Liabilities was ₱87,872 Mil.
Long-Term Debt & Capital Lease Obligation was ₱87,595 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)
=(21594 / 382068) / (18180 / 368985)
=0.056519 / 0.04927
=1.1471

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)
=(96915 / 368985) / (103017 / 382068)
=0.262653 / 0.26963
=0.9741

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 - (141220 + 123915) / 362521) / (1 - (138467 + 112925) / 346712)
=0.268635 / 0.274926
=0.9771

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
=382068 / 368985
=1.0355

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))
=(14770 / (14770 + 112925)) / (15896 / (15896 + 123915))
=0.115666 / 0.113696
=1.0173

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)
=(30146 / 382068) / (27553 / 368985)
=0.078902 / 0.074672
=1.0566

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)
=((66628 + 113291) / 362521) / ((87595 + 87872) / 346712)
=0.4963 / 0.506089
=0.9807

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
=(23469 - 0 - 66940) / 362521
=-0.119913

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.

San Miguel Food And Beverage has a M-score of -2.90 suggests that the company is unlikely to be a manipulator.


San Miguel Food And Beverage Beneish M-Score Related Terms

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


San Miguel Food And Beverage (PHS:FB) Business Description

Traded in Other Exchanges
N/A
Address
No. 100 E. Rodriguez Jr. Avenue (C-5 Road), Barangay Ugong, Pasig, PHL, 1604
San Miguel Food And Beverage Inc is a food company located in the Philippines. The company and its subsidiaries are involved in poultry and livestock operations, feeds and flour milling, dairy and coffee operations, franchising and young animal ration manufacturing and distribution. The firm sells and markets its products under B-meg, Magnolia, Monterey, San Miguel Mills, Pure foods, Hungry Juan brand names. Its operating segments include Beer and non-alcoholic beverages (NAB), Spirits, and Food. The company generates maximum revenue from Food segment.

San Miguel Food And Beverage (PHS:FB) Headlines

No Headlines