Switch to:
Cognizant Technology Solutions Corp (NAS:CTSH)
Beneish M-Score
-1.74 (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.

Cognizant Technology Solutions Corp has a M-score of -1.74 signals that the company is a manipulator.

CTSH' s Beneish M-Score Range Over the Past 10 Years
Min: -3.4   Max: -0.54
Current: -1.74

-3.4
-0.54

During the past 13 years, the highest Beneish M-Score of Cognizant Technology Solutions Corp was -0.54. The lowest was -3.40. And the median was -2.21.


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 Cognizant Technology Solutions 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 * 0.9668+0.528 * 1.0025+0.404 * 3.2594+0.892 * 1.2211+0.115 * 0.7749
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0275+4.679 * -0.0455-0.327 * 1.308
=-1.74

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

This Year (Sep15) TTM:Last Year (Sep14) TTM:
Accounts Receivable was $2,136 Mil.
Revenue was 3187 + 3085.1 + 2911.4 + 0 = $9,184 Mil.
Gross Profit was 1252.4 + 1240.3 + 1184.2 + 0 = $3,677 Mil.
Total Current Assets was $7,238 Mil.
Total Assets was $12,268 Mil.
Property, Plant and Equipment(Net PPE) was $1,279 Mil.
Depreciation, Depletion and Amortization(DDA) was $305 Mil.
Selling, General & Admin. Expense(SGA) was $1,850 Mil.
Total Current Liabilities was $2,128 Mil.
Long-Term Debt was $900 Mil.
Net Income was 397.2 + 420.1 + 382.9 + 0 = $1,200 Mil.
Non Operating Income was -16.2 + -10.2 + -2.7 + 0 = $-29 Mil.
Cash Flow from Operations was 817.9 + 456.1 + 189.3 + 324.21 = $1,788 Mil.
Accounts Receivable was $1,809 Mil.
Revenue was 2581 + 2517.1 + 2422.3 + 0 = $7,520 Mil.
Gross Profit was 1011.2 + 1017.6 + 989.9 + 0 = $3,019 Mil.
Total Current Assets was $7,260 Mil.
Total Assets was $9,227 Mil.
Property, Plant and Equipment(Net PPE) was $1,101 Mil.
Depreciation, Depletion and Amortization(DDA) was $193 Mil.
Selling, General & Admin. Expense(SGA) was $1,474 Mil.
Total Current Liabilities was $1,741 Mil.
Long-Term Debt was $0 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)
=(2135.7 / 9183.5) / (1809.038 / 7520.4)
=0.23255839 / 0.24055077
=0.9668

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)
=(1240.3 / 7520.4) / (1252.4 / 9183.5)
=0.40140152 / 0.40038112
=1.0025

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 - (7237.9 + 1278.9) / 12267.6) / (1 - (7260.026 + 1101.468) / 9227.043)
=0.30574848 / 0.09380568
=3.2594

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
=9183.5 / 7520.4
=1.2211

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))
=(193.117 / (193.117 + 1101.468)) / (304.867 / (304.867 + 1278.9))
=0.1491729 / 0.19249486
=0.7749

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)
=(1849.9 / 9183.5) / (1474.3 / 7520.4)
=0.20143736 / 0.1960401
=1.0275

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)
=((900 + 2128.4) / 12267.6) / ((0 + 1741.464) / 9227.043)
=0.24686165 / 0.18873479
=1.308

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
=(1200.2 - -29.1 - 1787.51) / 12267.6
=-0.0455

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.

Cognizant Technology Solutions Corp has a M-score of -1.74 signals that the company is likely to 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.

Cognizant Technology Solutions Corp Annual Data

Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
DSRI 1.21441.05060.97521.00711.0511.0210.87210.9511.01791.0289
GMI 0.99271.02561.02650.98581.01291.03311.00011.01021.03231.0074
AQI 1.39670.72162.64641.45490.86580.65571.11820.93530.98682.8523
SGI 1.50991.60781.49941.31881.16421.40071.33291.20021.20371.1605
DEPI 1.20770.94611.02140.9320.90140.96711.151.0140.97290.9979
SGAI 1.03191.03180.96011.00060.95030.96211.02540.97680.92141.016
LVGI 0.88011.06430.98490.88071.18671.04841.08150.96161.03291.3807
TATA 0.009-0.01610.00140.0104-0.0419-0.00480.0027-0.0158-0.0192-0.0011
M-score -1.57-2.10-1.36-1.93-2.59-2.26-2.25-2.42-2.36-1.69

Cognizant Technology Solutions Corp Quarterly Data

Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15Sep15
DSRI 0.87281.15411.01950.94350.97890.82521.03011.041.0020.9668
GMI 1.03511.03641.03641.01851.01331.01121.01121.01411.00991.0025
AQI 1.04481.01090.98680.84150.8070.8252.85233.0053.20813.2594
SGI 1.18921.20181.20181.2071.19291.15921.15921.16261.18391.2211
DEPI 1.00060.99630.97290.97160.96990.97970.99790.91250.840.7749
SGAI 0.91170.91930.91930.93550.97110.99590.99591.01981.03441.0275
LVGI 0.95081.00691.03290.99350.93230.89741.38071.35951.34761.308
TATA -0.0427-0.0453-0.0601-0.0616-0.0576-0.0614-0.0329-0.0335-0.0314-0.0455
M-score -2.56-2.34-2.55-2.68-2.64-2.82-1.83-1.77-1.70-1.74
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