EBF has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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.
During the past 13 years, the highest Beneish M-Score of Ennis Inc was -1.49. The lowest was -4.15. And the median was -2.57.
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 Ennis 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 * 0.8832||+||0.528 * 1.0118||+||0.404 * 0.7907||+||0.892 * 1.0478||+||0.115 * 0.9128|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.0139||+||4.679 * -0.327||-||0.327 * 0.9422|
|This Year (Aug15) TTM:||Last Year (Aug14) TTM:|
|Accounts Receivable was $62.0 Mil.|
Revenue was 150.761 + 150.576 + 140.242 + 146.971 = $588.6 Mil.
Gross Profit was 40.63 + 37.544 + 35.384 + 36.516 = $150.1 Mil.
Total Current Assets was $192.9 Mil.
Total Assets was $421.3 Mil.
Property, Plant and Equipment(Net PPE) was $87.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $16.8 Mil.
Selling, General & Admin. Expense(SGA) was $92.4 Mil.
Total Current Liabilities was $44.6 Mil.
Long-Term Debt was $63.0 Mil.
Net Income was 11.046 + 9.171 + 8.598 + -71.179 = $-42.4 Mil.
Non Operating Income was 0.724 + 0.164 + 0.547 + 0.347 = $1.8 Mil.
Cash Flow from Operations was 29.943 + 30.732 + 18.871 + 14.06 = $93.6 Mil.
|Accounts Receivable was $67.0 Mil.
Revenue was 151.841 + 141.186 + 132.138 + 136.55 = $561.7 Mil.
Gross Profit was 38.188 + 35.388 + 33.58 + 37.759 = $144.9 Mil.
Total Current Assets was $223.3 Mil.
Total Assets was $546.0 Mil.
Property, Plant and Equipment(Net PPE) was $91.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $15.8 Mil.
Selling, General & Admin. Expense(SGA) was $87.0 Mil.
Total Current Liabilities was $44.0 Mil.
Long-Term Debt was $104.0 Mil.
1. DSRI = Days Sales in Receivables Index
A large increase in DSR could be indicative of revenue inflation.
|DSRI||=||(Receivables_t / Revenue_t)||/||(Receivables_t-1 / Revenue_t-1)|
|=||(62.012 / 588.55)||/||(67.013 / 561.715)|
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.
|=||(GrossProfit_t-1 / Revenue_t-1)||/||(GrossProfit_t / Revenue_t)|
|=||(37.544 / 561.715)||/||(40.63 / 588.55)|
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
|AQI||=||(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t)||/||(1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)|
|=||(1 - (192.935 + 87.029) / 421.309)||/||(1 - (223.306 + 91.032) / 546.021)|
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.
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))|
|=||(15.785 / (15.785 + 91.032))||/||(16.811 / (16.811 + 87.029))|
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)|
|=||(92.429 / 588.55)||/||(87.008 / 561.715)|
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)|
|=||((63 + 44.579) / 421.309)||/||((104 + 43.977) / 546.021)|
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
|=||(NetIncome_t - NonOperatingIncome_t||-||CashFlowsfromOperations_t)||/||TotalAssets_t|
|=||(-42.364 - 1.782||-||93.606)||/||421.309|
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.
Ennis Inc has a M-score of -4.15 suggests that the company will not be a manipulator.
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
Ennis Inc Annual Data
Ennis Inc Quarterly Data