Adyen NV Beneish M-Score Historical Data
The historical data trend for Adyen 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.
|
Adyen NV Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
|
|
|
|
|
-2.59 |
-2.69 |
-3.50 |
-3.53 |
0.10 |
|
Adyen NV Semi-Annual Data
|
|
Dec14 |
Dec15 |
Dec16 |
Jun17 |
Dec17 |
Jun18 |
Dec18 |
Jun19 |
Dec19 |
Jun20 |
Dec20 |
Jun21 |
Dec21 |
Jun22 |
Dec22 |
Jun23 |
Dec23 |
| Beneish M-Score |
|
|
|
|
|
|
|
|
|
|
|
|
-3.50 |
- |
-3.53 |
- |
0.10 |
Competitive Comparison
For the Software - Infrastructure subindustry, Adyen 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.
Adyen NV Beneish M-Score Distribution
For the Software industry and Technology sector, Adyen NV's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Adyen NV's Beneish M-Score falls into.
Adyen 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 Adyen 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 * 6.5303 | + | 0.528 * 0.1706 | + | 0.404 * 0.5897 | + | 0.892 * 0.2085 | + | 0.115 * 0.8681 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 4.5675 | + | 4.679 * -0.122457 | - | 0.327 * 0.9907 |
| = | 0.10 |
* 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 (Dec23) TTM: | Last Year (Dec22) TTM: |
Total Receivables was €624 Mil.
Revenue was €1,863 Mil.
Gross Profit was €1,626 Mil.
Total Current Assets was €9,043 Mil.
Total Assets was €9,568 Mil.
Property, Plant and Equipment(Net PPE) was €365 Mil.
Depreciation, Depletion and Amortization(DDA) was €85 Mil.
Selling, General, & Admin. Expense(SGA) was €53 Mil.
Total Current Liabilities was €6,236 Mil.
Long-Term Debt & Capital Lease Obligation was €172 Mil.
Net Income was €698 Mil.
Gross Profit was €0 Mil.
Cash Flow from Operations was €1,870 Mil.
|
Total Receivables was €458 Mil.
Revenue was €8,936 Mil.
Gross Profit was €1,330 Mil.
Total Current Assets was €7,081 Mil.
Total Assets was €7,620 Mil.
Property, Plant and Equipment(Net PPE) was €322 Mil.
Depreciation, Depletion and Amortization(DDA) was €64 Mil.
Selling, General, & Admin. Expense(SGA) was €56 Mil.
Total Current Liabilities was €4,981 Mil.
Long-Term Debt & Capital Lease Obligation was €170 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) |
| = | (624.326 / 1863.406) | / | (458.454 / 8935.611) |
| = | 0.335046 | / | 0.051306 |
| | = | 6.5303 |
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) |
| = | (1330.166 / 8935.611) | / | (1626.061 / 1863.406) |
| = | 0.148861 | / | 0.872628 |
| | = | 0.1706 |
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 - (9043.12 + 364.799) / 9568.371) | / | (1 - (7081.135 + 322.472) / 7620.288) |
| = | 0.016769 | / | 0.028435 |
| | = | 0.5897 |
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 |
| = | 1863.406 | / | 8935.611 |
| | = | 0.2085 |
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)) |
| = | (63.613 / (63.613 + 322.472)) | / | (85.453 / (85.453 + 364.799)) |
| = | 0.164764 | / | 0.189789 |
| | = | 0.8681 |
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) |
| = | (52.99 / 1863.406) | / | (55.63 / 8935.611) |
| = | 0.028437 | / | 0.006226 |
| | = | 4.5675 |
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) |
| = | ((172.397 + 6235.689) / 9568.371) | / | ((169.873 + 4981.272) / 7620.288) |
| = | 0.669715 | / | 0.675978 |
| | = | 0.9907 |
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 |
| = | (698.322 - 0 | - | 1870.04) | / | 9568.371 |
| | = | -0.122457 |
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.
Adyen NV has a M-score of 0.10 signals that the company is likely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
XAMS:ADYEN has been successfully added to your