GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » IBU-tec advanced materials AG (XTER:IBU) » Definitions » Beneish M-Score

IBU-tec advanced materials AG (XTER:IBU) Beneish M-Score : -2.82 (As of May. 02, 2024)


View and export this data going back to 2017. Start your Free Trial

What is IBU-tec advanced materials AG 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 -2.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for IBU-tec advanced materials AG's Beneish M-Score or its related term are showing as below:

XTER:IBU' s Beneish M-Score Range Over the Past 10 Years
Min: -2.82   Med: -2.42   Max: 1.56
Current: -2.82

During the past 8 years, the highest Beneish M-Score of IBU-tec advanced materials AG was 1.56. The lowest was -2.82. And the median was -2.42.


IBU-tec advanced materials AG Beneish M-Score Historical Data

The historical data trend for IBU-tec advanced materials AG'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.

IBU-tec advanced materials AG Beneish M-Score Chart

IBU-tec advanced materials AG Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -2.78 -2.64 -2.20 -1.98 -2.82

IBU-tec advanced materials AG Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Dec23
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 - -2.20 - -1.98 -2.82

Competitive Comparison of IBU-tec advanced materials AG's Beneish M-Score

For the Chemicals subindustry, IBU-tec advanced materials AG'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.


IBU-tec advanced materials AG's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, IBU-tec advanced materials AG's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where IBU-tec advanced materials AG's Beneish M-Score falls into.



IBU-tec advanced materials AG 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 IBU-tec advanced materials AG 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 * 1.0994+0.528 * 1.0061+0.404 * 0.987+0.892 * 0.8941+0.115 * 1.059
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.064571-0.327 * 1.1099
=-2.82

* 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 €7.96 Mil.
Revenue was €48.23 Mil.
Gross Profit was €23.77 Mil.
Total Current Assets was €30.59 Mil.
Total Assets was €75.85 Mil.
Property, Plant and Equipment(Net PPE) was €41.44 Mil.
Depreciation, Depletion and Amortization(DDA) was €4.75 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €6.39 Mil.
Long-Term Debt & Capital Lease Obligation was €8.48 Mil.
Net Income was €-2.49 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €2.41 Mil.
Total Receivables was €8.09 Mil.
Revenue was €53.94 Mil.
Gross Profit was €26.75 Mil.
Total Current Assets was €33.58 Mil.
Total Assets was €76.36 Mil.
Property, Plant and Equipment(Net PPE) was €38.88 Mil.
Depreciation, Depletion and Amortization(DDA) was €4.75 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €7.11 Mil.
Long-Term Debt & Capital Lease Obligation was €6.37 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)
=(7.955 / 48.232) / (8.093 / 53.944)
=0.164932 / 0.150026
=1.0994

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)
=(26.746 / 53.944) / (23.769 / 48.232)
=0.49581 / 0.492806
=1.0061

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 - (30.59 + 41.439) / 75.854) / (1 - (33.581 + 38.875) / 76.357)
=0.050426 / 0.051089
=0.987

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
=48.232 / 53.944
=0.8941

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))
=(4.75 / (4.75 + 38.875)) / (4.749 / (4.749 + 41.439))
=0.108883 / 0.102819
=1.059

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 / 48.232) / (0 / 53.944)
=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)
=((8.476 + 6.385) / 75.854) / ((6.368 + 7.11) / 76.357)
=0.195916 / 0.176513
=1.1099

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
=(-2.486 - 0 - 2.412) / 75.854
=-0.064571

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.

IBU-tec advanced materials AG has a M-score of -2.82 suggests that the company is unlikely to be a manipulator.


IBU-tec advanced materials AG Beneish M-Score Related Terms

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


IBU-tec advanced materials AG (XTER:IBU) Business Description

Traded in Other Exchanges
Address
Hainweg 9-11, Weimar, TH, DEU, 99425
IBU-tec advanced materials AG is a provider of custom development and production services by means of thermal process technology in the field of the inorganic chemical industry. The company offers services such as Material development and analytics, Process trials and scale-up, Tolling services, Process, and plant optimization, among others.
Executives
Ulrich Weitz Board of Directors

IBU-tec advanced materials AG (XTER:IBU) Headlines

No Headlines