The Goldmanchs Group 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 The Goldmanchs Group 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 * 1.0686 | + | 0.528 * 1 | + | 0.404 * 1.0047 | + | 0.892 * 1.034 | + | 0.115 * 0.5161 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0051 | + | 4.679 * 0.034999 | - | 0.327 * 0.8809 |
| = | -2.24 |
* 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 ₴6,986,126 Mil.
Revenue was 563660.178 + 448850.06 + 468639.438 + 432074.695 = ₴1,913,224 Mil.
Gross Profit was 563660.178 + 448850.06 + 468639.438 + 432074.695 = ₴1,913,224 Mil.
Total Current Assets was ₴0 Mil.
Total Assets was ₴67,356,856 Mil.
Property, Plant and Equipment(Net PPE) was ₴499,493 Mil.
Depreciation, Depletion and Amortization(DDA) was ₴178,977 Mil.
Selling, General, & Admin. Expense(SGA) was ₴658,483 Mil.
Total Current Liabilities was ₴0 Mil.
Long-Term Debt & Capital Lease Obligation was ₴9,641,076 Mil.
Net Income was 163867.154 + 79633.409 + 81616.312 + 48224.216 = ₴373,341 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₴0 Mil.
Cash Flow from Operations was -1111933.025 + -1124623.608 + -1012629.212 + 1265132.157 = ₴-1,984,054 Mil.
|
Total Receivables was ₴6,322,369 Mil.
Revenue was 484780.273 + 420097.957 + 474905.413 + 470503.367 = ₴1,850,287 Mil.
Gross Profit was 484780.273 + 420097.957 + 474905.413 + 470503.367 = ₴1,850,287 Mil.
Total Current Assets was ₴0 Mil.
Total Assets was ₴61,007,956 Mil.
Property, Plant and Equipment(Net PPE) was ₴737,997 Mil.
Depreciation, Depletion and Amortization(DDA) was ₴116,317 Mil.
Selling, General, & Admin. Expense(SGA) was ₴633,617 Mil.
Total Current Liabilities was ₴0 Mil.
Long-Term Debt & Capital Lease Obligation was ₴9,912,733 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) |
| = | (6986126.318 / 1913224.371) | / | (6322369.165 / 1850287.01) |
| = | 3.651493 | / | 3.416967 |
| | = | 1.0686 |
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) |
| = | (1850287.01 / 1850287.01) | / | (1913224.371 / 1913224.371) |
| = | 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 - (0 + 499493.418) / 67356855.924) | / | (1 - (0 + 737997.063) / 61007955.508) |
| = | 0.992584 | / | 0.987903 |
| | = | 1.0047 |
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 |
| = | 1913224.371 | / | 1850287.01 |
| | = | 1.034 |
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)) |
| = | (116317.125 / (116317.125 + 737997.063)) | / | (178976.879 / (178976.879 + 499493.418)) |
| = | 0.136153 | / | 0.263795 |
| | = | 0.5161 |
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) |
| = | (658482.628 / 1913224.371) | / | (633617.017 / 1850287.01) |
| = | 0.344174 | / | 0.342443 |
| | = | 1.0051 |
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) |
| = | ((9641075.61 + 0) / 67356855.924) | / | ((9912733.404 + 0) / 61007955.508) |
| = | 0.143134 | / | 0.162483 |
| | = | 0.8809 |
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 |
| = | (373341.091 - 0 | - | -1984053.688) | / | 67356855.924 |
| | = | 0.034999 |
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.
The Goldmanchs Group has a M-score of -2.24 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
UKEX:GS has been successfully added to your