Switch to:
Avery Dennison Corp (NYSE:AVY)
Beneish M-Score
-2.62 (As of Today)

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

Avery Dennison Corp has a M-score of -2.62 suggests that the company is not a manipulator.

AVY' s 10-Year Beneish M-Score Range
Min: -3.79   Max: -2.21
Current: -2.62

-3.79
-2.21

During the past 13 years, the highest Beneish M-Score of Avery Dennison Corp was -2.21. The lowest was -3.79. And the median was -2.55.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (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 Avery Dennison Corp 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 * 0.9863+0.528 * 1.0138+0.404 * 0.9796+0.892 * 1.0447+0.115 * 1.0336
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9573+4.679 * -0.0326-0.327 * 1.0757
=-2.62

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Sep14) TTM:Last Year (Sep13) TTM:
Accounts Receivable was $1,088 Mil.
Revenue was 1559.6 + 1615.8 + 1550.1 + 1583.9 = $6,309 Mil.
Gross Profit was 400.7 + 428.2 + 407.2 + 416.3 = $1,652 Mil.
Total Current Assets was $2,070 Mil.
Total Assets was $4,494 Mil.
Property, Plant and Equipment(Net PPE) was $884 Mil.
Depreciation, Depletion and Amortization(DDA) was $197 Mil.
Selling, General & Admin. Expense(SGA) was $1,169 Mil.
Total Current Liabilities was $1,633 Mil.
Long-Term Debt was $945 Mil.
Net Income was 64.3 + 42.5 + 71.2 + 42.7 = $221 Mil.
Non Operating Income was -7.8 + -38.5 + -7.3 + -3.7 = $-57 Mil.
Cash Flow from Operations was 190.4 + 117.8 + -108 + 224.4 = $425 Mil.
Accounts Receivable was $1,056 Mil.
Revenue was 1504.9 + 1552.3 + 1498.9 + 1483.1 = $6,039 Mil.
Gross Profit was 402.2 + 417.5 + 401.7 + 382 = $1,603 Mil.
Total Current Assets was $2,165 Mil.
Total Assets was $4,733 Mil.
Property, Plant and Equipment(Net PPE) was $913 Mil.
Depreciation, Depletion and Amortization(DDA) was $212 Mil.
Selling, General & Admin. Expense(SGA) was $1,169 Mil.
Total Current Liabilities was $1,573 Mil.
Long-Term Debt was $951 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in 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)
=(1087.6 / 6309.4) / (1055.5 / 6039.2)
=0.17237772 / 0.1747748
=0.9863

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)
=(428.2 / 6039.2) / (400.7 / 6309.4)
=0.26549874 / 0.26189495
=1.0138

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 plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (2069.8 + 884.1) / 4493.5) / (1 - (2164.9 + 912.6) / 4732.8)
=0.34262824 / 0.34975068
=0.9796

4. SGI = Sales Growth Index

Ratio of sales 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
=6309.4 / 6039.2
=1.0447

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation 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))
=(212.2 / (212.2 + 912.6)) / (197.4 / (197.4 + 884.1))
=0.18865576 / 0.18252427
=1.0336

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses 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)
=(1168.9 / 6309.4) / (1168.8 / 6039.2)
=0.18526326 / 0.19353557
=0.9573

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$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((945.1 + 1632.9) / 4493.5) / ((950.9 + 1573.4) / 4732.8)
=0.57371759 / 0.53336291
=1.0757

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
=(220.7 - -57.3 - 424.6) / 4493.5
=-0.0326

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

Avery Dennison Corp has a M-score of -2.62 suggests that the company will not be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Avery Dennison Corp Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DSRI 0.94880.94491.03511.08170.83461.04711.11640.84481.13990.9979
GMI 1.03621.09780.97821.01011.0610.96561.0181.0370.96870.9771
AQI 1.0070.95290.95681.35251.04150.88440.96550.91120.97611.0533
SGI 1.12251.02941.01871.13131.06380.88710.97131.04230.9731.0472
DEPI 1.02130.8931.02731.02190.81750.95371.00540.88171.04170.9831
SGAI 0.95990.86781.00471.03381.03681.09660.95660.9531.00850.98
LVGI 0.93790.98270.95121.14021.0290.990.92520.95681.03970.9988
TATA -0.0459-0.0361-0.0234-0.0219-0.0393-0.2248-0.0295-0.0374-0.0449-0.0147
M-score -2.58-2.62-2.55-2.29-2.75-3.67-2.51-2.77-2.62-2.50

Avery Dennison Corp Quarterly Data

Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14
DSRI 0.82720.87511.13991.03191.0121.01830.99791.05041.05580.9863
GMI 0.96920.91480.96870.96160.9570.97130.97710.98841.00041.0138
AQI 0.91790.88420.97610.99210.99561.08421.05331.06251.05870.9796
SGI 1.0481.06520.9730.99611.01581.0351.04721.04591.04571.0447
DEPI 0.88890.93851.04171.01930.9990.97090.98311.01991.0351.0336
SGAI 0.9961.03951.00851.0181.00460.98380.980.96750.96330.9573
LVGI 1.0321.05061.03971.0241.01260.95260.99880.98550.98331.0757
TATA -0.0645-0.0532-0.0449-0.0271-0.0439-0.0236-0.0147-0.0027-0.0011-0.0326
M-score -2.97-2.91-2.62-2.61-2.69-2.51-2.50-2.37-2.35-2.62
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK