Pluxee NV Beneish M-Score Historical Data
The historical data trend for Pluxee NV'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.
Pluxee NV Beneish M-Score Chart
|
Pluxee NV Annual Data
|
|
Trend |
Aug21 |
Aug22 |
Aug23 |
| Beneish M-Score |
|
- |
- |
-2.95 |
|
Pluxee NV Quarterly Data
|
|
Aug21 |
Aug22 |
Feb23 |
Aug23 |
Feb24 |
| Beneish M-Score |
- |
- |
- |
-2.95 |
- |
Competitive Comparison of Pluxee NV's Beneish M-Score
For the Specialty Business Services subindustry, Pluxee NV'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.
Pluxee NV's Beneish M-Score Distribution in the Business Services Industry
For the Business Services industry and Industrials sector, Pluxee NV's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Pluxee NV's Beneish M-Score falls into.
Pluxee NV 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 Pluxee NV 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 * 0.7468 | + | 0.528 * 1 | + | 0.404 * 0.8981 | + | 0.892 * 1.3448 | + | 0.115 * 1.1748 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1 | + | 4.679 * -0.084259 | - | 0.327 * 1.1492 |
| = | -2.87 |
* 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 (Aug23) TTM: | Last Year (Aug22) TTM: |
Total Receivables was $1,460 Mil.
Revenue was $1,147 Mil.
Gross Profit was $1,147 Mil.
Total Current Assets was $5,122 Mil.
Total Assets was $6,186 Mil.
Property, Plant and Equipment(Net PPE) was $71 Mil.
Depreciation, Depletion and Amortization(DDA) was $85 Mil.
Selling, General, & Admin. Expense(SGA) was $0 Mil.
Total Current Liabilities was $6,007 Mil.
Long-Term Debt & Capital Lease Obligation was $53 Mil.
Net Income was $88 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $610 Mil.
|
Total Receivables was $1,454 Mil.
Revenue was $853 Mil.
Gross Profit was $853 Mil.
Total Current Assets was $4,369 Mil.
Total Assets was $5,366 Mil.
Property, Plant and Equipment(Net PPE) was $37 Mil.
Depreciation, Depletion and Amortization(DDA) was $67 Mil.
Selling, General, & Admin. Expense(SGA) was $0 Mil.
Total Current Liabilities was $4,530 Mil.
Long-Term Debt & Capital Lease Obligation was $44 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) |
| = | (1460.196 / 1147.219) | / | (1453.901 / 853.09) |
| = | 1.272814 | / | 1.704276 |
| | = | 0.7468 |
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) |
| = | (853.09 / 853.09) | / | (1147.219 / 1147.219) |
| = | 1 | / | 1 |
| | = | 1 |
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 - (5122.137 + 70.883) / 6186.478) | / | (1 - (4368.794 + 37.487) / 5365.755) |
| = | 0.160585 | / | 0.178814 |
| | = | 0.8981 |
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 |
| = | 1147.219 | / | 853.09 |
| | = | 1.3448 |
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)) |
| = | (66.869 / (66.869 + 37.487)) | / | (85.06 / (85.06 + 70.883)) |
| = | 0.640778 | / | 0.545456 |
| | = | 1.1748 |
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 / 1147.219) | / | (0 / 853.09) |
| = | 0 | / | 0 |
| | = | 1 |
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) |
| = | ((53.435 + 6006.543) / 6186.478) | / | ((43.566 + 4529.889) / 5365.755) |
| = | 0.979552 | / | 0.852341 |
| | = | 1.1492 |
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 |
| = | (88.332 - 0 | - | 609.597) | / | 6186.478 |
| | = | -0.084259 |
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.
Pluxee NV has a M-score of -2.87 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
PLXNF has been successfully added to your