GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Zuk Elzab SA (WAR:ELZ) » Definitions » Beneish M-Score

Zuk Elzab (WAR:ELZ) Beneish M-Score : -3.08 (As of May. 28, 2024)


View and export this data going back to 1998. Start your Free Trial

What is Zuk Elzab 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 -3.08 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

WAR:ELZ' s Beneish M-Score Range Over the Past 10 Years
Min: -4.45   Med: -2.63   Max: 0.97
Current: -3.08

During the past 13 years, the highest Beneish M-Score of Zuk Elzab was 0.97. The lowest was -4.45. And the median was -2.63.


Zuk Elzab Beneish M-Score Historical Data

The historical data trend for Zuk Elzab'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.

Zuk Elzab Beneish M-Score Chart

Zuk Elzab Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.38 -2.63 -2.52 -3.69 -3.94

Zuk Elzab Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 -4.29 -3.94 -3.67 -3.43 -3.08

Competitive Comparison of Zuk Elzab's Beneish M-Score

For the Business Equipment & Supplies subindustry, Zuk Elzab'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.


Zuk Elzab's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Zuk Elzab's Beneish M-Score distribution charts can be found below:

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



Zuk Elzab 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 Zuk Elzab 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 * 1.598+0.528 * 1.6384+0.404 * 0.9437+0.892 * 1.0514+0.115 * 0.3813
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9383+4.679 * -0.301852-0.327 * 1.1033
=-3.08

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was zł30.68 Mil.
Revenue was 18.787 + 24.75 + 25.268 + 19.786 = zł88.59 Mil.
Gross Profit was 4.356 + 5.114 + 3.829 + 3.76 = zł17.06 Mil.
Total Current Assets was zł53.74 Mil.
Total Assets was zł97.41 Mil.
Property, Plant and Equipment(Net PPE) was zł5.02 Mil.
Depreciation, Depletion and Amortization(DDA) was zł6.37 Mil.
Selling, General, & Admin. Expense(SGA) was zł21.63 Mil.
Total Current Liabilities was zł36.10 Mil.
Long-Term Debt & Capital Lease Obligation was zł26.05 Mil.
Net Income was -5.922 + -4.025 + -4.54 + -13.291 = zł-27.78 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.00 Mil.
Cash Flow from Operations was -0.358 + 6.01 + 0.847 + -4.873 = zł1.63 Mil.
Total Receivables was zł18.26 Mil.
Revenue was 17.588 + 19.764 + 21.977 + 24.929 = zł84.26 Mil.
Gross Profit was 5.139 + 5.056 + 8.479 + 7.909 = zł26.58 Mil.
Total Current Assets was zł64.35 Mil.
Total Assets was zł139.48 Mil.
Property, Plant and Equipment(Net PPE) was zł16.49 Mil.
Depreciation, Depletion and Amortization(DDA) was zł4.47 Mil.
Selling, General, & Admin. Expense(SGA) was zł21.93 Mil.
Total Current Liabilities was zł78.72 Mil.
Long-Term Debt & Capital Lease Obligation was zł1.95 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)
=(30.679 / 88.591) / (18.259 / 84.258)
=0.346299 / 0.216703
=1.598

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)
=(26.583 / 84.258) / (17.059 / 88.591)
=0.315495 / 0.192559
=1.6384

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 - (53.741 + 5.024) / 97.412) / (1 - (64.354 + 16.487) / 139.478)
=0.396738 / 0.420403
=0.9437

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
=88.591 / 84.258
=1.0514

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))
=(4.468 / (4.468 + 16.487)) / (6.372 / (6.372 + 5.024))
=0.213219 / 0.559144
=0.3813

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)
=(21.632 / 88.591) / (21.926 / 84.258)
=0.244178 / 0.260225
=0.9383

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)
=((26.053 + 36.104) / 97.412) / ((1.95 + 78.716) / 139.478)
=0.638084 / 0.578342
=1.1033

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
=(-27.778 - 0 - 1.626) / 97.412
=-0.301852

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.

Zuk Elzab has a M-score of -3.08 suggests that the company is unlikely to be a manipulator.


Zuk Elzab Beneish M-Score Related Terms

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


Zuk Elzab (WAR:ELZ) Business Description

Traded in Other Exchanges
N/A
Address
Ul. Kruczkowskiego 39, Zabrze, POL, 41-813
Zuk Elzab SA is a Poland based company engaged in projection, production, and distribution of electronic devices. Its products include Cash registers, Mobile Printers, POSs and programs and Electronic scales among other products.

Zuk Elzab (WAR:ELZ) Headlines

No Headlines