Switch to:
Copart Inc (NAS:CPRT)
Beneish M-Score
-2.69 (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.

Copart Inc has a M-score of -2.69 suggests that the company is not a manipulator.

CPRT' s 10-Year Beneish M-Score Range
Min: -3.92   Max: -0.22
Current: -2.69

-3.92
-0.22

During the past 13 years, the highest Beneish M-Score of Copart Inc was -0.22. The lowest was -3.92. And the median was -2.60.


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 Copart Inc 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 * 1.1154+0.528 * 0.9538+0.404 * 0.663+0.892 * 1.0101+0.115 * 1.068
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8965+4.679 * -0.0249-0.327 * 1.2258
=-2.69

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

This Year (Apr15) TTM:Last Year (Apr14) TTM:
Accounts Receivable was $217 Mil.
Revenue was 297.142 + 276.258 + 290.386 + 287.45 = $1,151 Mil.
Gross Profit was 127.417 + 114.867 + 122.308 + 116.939 = $482 Mil.
Total Current Assets was $954 Mil.
Total Assets was $2,003 Mil.
Property, Plant and Equipment(Net PPE) was $684 Mil.
Depreciation, Depletion and Amortization(DDA) was $51 Mil.
Selling, General & Admin. Expense(SGA) was $148 Mil.
Total Current Liabilities was $229 Mil.
Long-Term Debt was $600 Mil.
Net Income was 57.563 + 52.193 + 52.615 + 51.043 = $213 Mil.
Non Operating Income was -0.815 + 4.141 + 1.593 + 0.077 = $5 Mil.
Cash Flow from Operations was 114.486 + 5.517 + 83.366 + 54.96 = $258 Mil.
Accounts Receivable was $193 Mil.
Revenue was 309.722 + 286.434 + 279.883 + 263.697 = $1,140 Mil.
Gross Profit was 132.252 + 111.546 + 107.836 + 103.072 = $455 Mil.
Total Current Assets was $386 Mil.
Total Assets was $1,477 Mil.
Property, Plant and Equipment(Net PPE) was $686 Mil.
Depreciation, Depletion and Amortization(DDA) was $55 Mil.
Selling, General & Admin. Expense(SGA) was $163 Mil.
Total Current Liabilities was $257 Mil.
Long-Term Debt was $242 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)
=(217.003 / 1151.236) / (192.61 / 1139.736)
=0.18849567 / 0.16899528
=1.1154

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)
=(114.867 / 1139.736) / (127.417 / 1151.236)
=0.3989573 / 0.41827306
=0.9538

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 - (954.459 + 683.956) / 2002.977) / (1 - (385.754 + 685.564) / 1476.672)
=0.18201008 / 0.2745051
=0.663

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
=1151.236 / 1139.736
=1.0101

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))
=(54.829 / (54.829 + 685.564)) / (50.956 / (50.956 + 683.956))
=0.07405391 / 0.06933619
=1.068

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)
=(148.037 / 1151.236) / (163.474 / 1139.736)
=0.12858962 / 0.14343146
=0.8965

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)
=((599.951 + 229.448) / 2002.977) / ((242.106 + 256.742) / 1476.672)
=0.41408314 / 0.3378191
=1.2258

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
=(213.414 - 4.996 - 258.329) / 2002.977
=-0.0249

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.

Copart Inc has a M-score of -2.69 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.

Copart Inc Annual Data

Jul05Jul06Jul07Jul08Jul09Jul10Jul11Jul12Jul13Jul14
DSRI 0.95220.95131.03640.72611.0330.95980.99820.3863.21190.9696
GMI 0.92591.03470.91671.15880.97710.93331.05320.96461.10180.9988
AQI 0.86341.00781.43571.07450.81870.88821.25950.9531.23411.0161
SGI 1.14511.18061.06071.39980.94681.04011.12861.05961.13221.1119
DEPI 1.10331.11021.03971.04711.07081.03070.99130.93290.98131.0729
SGAI 1.02371.0951.01710.94681.08871.20460.87531.00421.0641.0728
LVGI 1.07470.92261.2261.17450.730.89635.17061.06050.83310.774
TATA -0.0469-0.0445-0.0457-0.0432-0.0598-0.0392-0.0726-0.0435-0.0171-0.0579
M-score -2.72-2.53-2.55-2.51-2.78-2.74-3.92-3.26-0.22-2.60

Copart Inc Quarterly Data

Jan13Apr13Jul13Oct13Jan14Apr14Jul14Oct14Jan15Apr15
DSRI 1.21491.14833.21191.08150.98411.0390.96961.01111.0091.1154
GMI 1.01651.0591.10181.15041.08051.03630.99880.94610.94630.9538
AQI 1.06611.0111.23411.2721.21951.32611.01610.91610.69470.663
SGI 1.07731.10531.13221.161.13521.12931.11191.07961.05071.0101
DEPI 1.051.03420.98130.93430.97420.99961.07291.08961.06841.068
SGAI 1.03061.04491.0641.11541.1211.13231.07280.99950.95270.8965
LVGI 0.8370.84240.83310.82420.83170.82370.7740.78351.19271.2258
TATA -0.006-0.0271-0.0171-0.0153-0.0322-0.0405-0.0579-0.0598-0.0438-0.0249
M-score -2.15-2.29-0.22-2.11-2.36-2.33-2.60-2.66-2.83-2.69
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)

GuruFocus Premium Plus Membership

FEEDBACK