GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Lumentum Holdings Inc (STU:LU2) » Definitions » Beneish M-Score

Lumentum Holdings (STU:LU2) Beneish M-Score : -2.46 (As of May. 17, 2024)


View and export this data going back to 2015. Start your Free Trial

What is Lumentum Holdings 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 -2.46 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

STU:LU2' s Beneish M-Score Range Over the Past 10 Years
Min: -3.6   Med: -2.81   Max: -1.05
Current: -2.46

During the past 12 years, the highest Beneish M-Score of Lumentum Holdings was -1.05. The lowest was -3.60. And the median was -2.81.


Lumentum Holdings Beneish M-Score Historical Data

The historical data trend for Lumentum Holdings'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.

Lumentum Holdings Beneish M-Score Chart

Lumentum Holdings Annual Data
Trend Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.74 -3.39 -3.40 -2.79 -2.36

Lumentum Holdings 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 -2.17 -2.36 -3.02 -2.60 -2.46

Competitive Comparison of Lumentum Holdings's Beneish M-Score

For the Communication Equipment subindustry, Lumentum Holdings'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.


Lumentum Holdings's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Lumentum Holdings's Beneish M-Score distribution charts can be found below:

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



Lumentum Holdings 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 Lumentum Holdings 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 * 1.083+0.528 * 1.7859+0.404 * 1.4831+0.892 * 0.7518+0.115 * 0.9725
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1094+4.679 * -0.084974-0.327 * 1.0905
=-2.46

* 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 €211 Mil.
Revenue was 337.18 + 336.356 + 297.591 + 342.248 = €1,313 Mil.
Gross Profit was 54.74 + 58.688 + 71.868 + 82.701 = €268 Mil.
Total Current Assets was €1,518 Mil.
Total Assets was €3,868 Mil.
Property, Plant and Equipment(Net PPE) was €603 Mil.
Depreciation, Depletion and Amortization(DDA) was €249 Mil.
Selling, General, & Admin. Expense(SGA) was €281 Mil.
Total Current Liabilities was €292 Mil.
Long-Term Debt & Capital Lease Obligation was €2,346 Mil.
Net Income was -116.84 + -90.875 + -63.622 + -55.565 = €-327 Mil.
Non Operating Income was -14.352 + -8.711 + -10.776 + 0.185 = €-34 Mil.
Cash Flow from Operations was -6.44 + -1.375 + -2.155 + 45.412 = €35 Mil.
Total Receivables was €260 Mil.
Revenue was 358.096 + 477.664 + 511.868 + 399.307 = €1,747 Mil.
Gross Profit was 104.608 + 156.893 + 203.212 + 171.888 = €637 Mil.
Total Current Assets was €2,301 Mil.
Total Assets was €4,067 Mil.
Property, Plant and Equipment(Net PPE) was €527 Mil.
Depreciation, Depletion and Amortization(DDA) was €210 Mil.
Selling, General, & Admin. Expense(SGA) was €337 Mil.
Total Current Liabilities was €718 Mil.
Long-Term Debt & Capital Lease Obligation was €1,825 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)
=(211.416 / 1313.375) / (259.652 / 1746.935)
=0.160972 / 0.148633
=1.083

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)
=(636.601 / 1746.935) / (267.997 / 1313.375)
=0.36441 / 0.204052
=1.7859

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 - (1518 + 602.968) / 3868.14) / (1 - (2301.002 + 527.15) / 4066.636)
=0.451683 / 0.304548
=1.4831

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
=1313.375 / 1746.935
=0.7518

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))
=(209.513 / (209.513 + 527.15)) / (249.23 / (249.23 + 602.968))
=0.284408 / 0.292456
=0.9725

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)
=(280.963 / 1313.375) / (336.847 / 1746.935)
=0.213924 / 0.192822
=1.1094

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)
=((2345.724 + 292.192) / 3868.14) / ((1824.943 + 718.153) / 4066.636)
=0.68196 / 0.625356
=1.0905

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
=(-326.902 - -33.654 - 35.442) / 3868.14
=-0.084974

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.

Lumentum Holdings has a M-score of -2.46 suggests that the company is unlikely to be a manipulator.


Lumentum Holdings Beneish M-Score Related Terms

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


Lumentum Holdings (STU:LU2) Business Description

Traded in Other Exchanges
Address
1001 Ridder Park Drive, San Jose, CA, USA, 95131
Lumentum Holdings Inc is a California-based technology firm. The company provides two types of optical and photonic products: optical components that are used in telecommunications networking equipment, and commercial lasers for manufacturing, inspection, and life-science lab uses. Its segments are OpComms and Lasers. The firm is also expanding into new optical applications, such as 3-D sensing laser diode for consumer electronics. It generates maximum revenue from the OpComms segment. The OpComms segment products include a wide range of components, modules and subsystems to support customers including carrier networks for access (local), metro (intracity), long-haul, and submarine (undersea) applications.

Lumentum Holdings (STU:LU2) Headlines

No Headlines