Switch to:
Ennis Inc (NYSE:EBF)
Beneish M-Score
-3.15 (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.

Ennis Inc has a M-score of -3.15 suggests that the company is not a manipulator.

EBF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.77   Max: -1.73
Current: -3.15

-3.77
-1.73

During the past 13 years, the highest Beneish M-Score of Ennis Inc was -1.73. The lowest was -3.77. And the median was -2.53.


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 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 * 0.8901+0.528 * 0.934+0.404 * 1.0596+0.892 * 0.9806+0.115 * 0.8485
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0511+4.679 * -0.1347-0.327 * 0.6332
=-3.15

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

This Year (Feb16) TTM:Last Year (Feb15) TTM:
Accounts Receivable was $54.9 Mil.
Revenue was 128.185 + 139.451 + 150.761 + 150.576 = $569.0 Mil.
Gross Profit was 33.991 + 40.574 + 40.63 + 37.544 = $152.7 Mil.
Total Current Assets was $179.0 Mil.
Total Assets was $392.2 Mil.
Property, Plant and Equipment(Net PPE) was $81.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $17.3 Mil.
Selling, General & Admin. Expense(SGA) was $92.7 Mil.
Total Current Liabilities was $40.4 Mil.
Long-Term Debt was $40.0 Mil.
Net Income was 4.845 + 10.674 + 11.046 + 9.171 = $35.7 Mil.
Non Operating Income was 0.81 + -0.302 + 0.724 + 0.164 = $1.4 Mil.
Cash Flow from Operations was 8.012 + 18.476 + 29.943 + 30.732 = $87.2 Mil.
Accounts Receivable was $62.9 Mil.
Revenue was 140.242 + 146.971 + 151.841 + 141.186 = $580.2 Mil.
Gross Profit was 35.384 + 36.516 + 38.188 + 35.388 = $145.5 Mil.
Total Current Assets was $216.5 Mil.
Total Assets was $453.3 Mil.
Property, Plant and Equipment(Net PPE) was $92.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $16.3 Mil.
Selling, General & Admin. Expense(SGA) was $89.9 Mil.
Total Current Liabilities was $40.2 Mil.
Long-Term Debt was $106.5 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)
=(54.871 / 568.973) / (62.865 / 580.24)
=0.09643867 / 0.1083431
=0.8901

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)
=(40.574 / 580.24) / (33.991 / 568.973)
=0.25071694 / 0.26844683
=0.934

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 - (178.975 + 81.334) / 392.188) / (1 - (216.542 + 92.875) / 453.262)
=0.33626475 / 0.31735508
=1.0596

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
=568.973 / 580.24
=0.9806

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))
=(16.284 / (16.284 + 92.875)) / (17.349 / (17.349 + 81.334))
=0.14917689 / 0.17580536
=0.8485

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)
=(92.684 / 568.973) / (89.926 / 580.24)
=0.16289701 / 0.1549807
=1.0511

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)
=((40 + 40.4) / 392.188) / ((106.5 + 40.247) / 453.262)
=0.20500372 / 0.32375756
=0.6332

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
=(35.736 - 1.396 - 87.163) / 392.188
=-0.1347

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 -3.15 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.

Ennis Inc Annual Data

Feb07Feb08Feb09Feb10Feb11Feb12Feb13Feb14Feb15Feb16
DSRI 1.08521.46370.83131.12380.95961.07170.99021.04290.92270.8901
GMI 1.01770.99841.01760.93990.93041.11281.08480.87791.05730.934
AQI 1.00160.94850.87411.0140.90030.96071.05761.01440.7381.0596
SGI 1.04531.04430.95650.88651.06230.941.03191.01671.06970.9806
DEPI 1.04611.06671.04911.29031.46850.93730.85190.9450.89290.8485
SGAI 0.99111.02421.16131.0041.02651.00381.02791.01780.96991.0469
LVGI 0.85630.96110.99050.76960.9681.28620.771.35371.17820.6332
TATA -0.01640.0282-0.1773-0.10880.02540.0128-0.0505-0.0363-0.2436-0.1318
M-score -2.37-1.89-3.56-2.89-2.36-2.47-2.58-2.78-3.77-3.13

Ennis Inc Quarterly Data

Nov13Feb14May14Aug14Nov14Feb15May15Aug15Nov15Feb16
DSRI 1.061.04290.9731.06290.95450.92270.89960.88320.84540.8901
GMI 0.84710.87790.94580.98971.05581.05731.05051.01180.94660.934
AQI 1.08591.01440.99020.9930.66870.7380.76950.79071.11591.0596
SGI 1.00481.01671.02971.06711.07151.06971.08161.04781.01550.9806
DEPI 0.98580.9450.89160.86520.80160.89290.92020.91280.93250.8485
SGAI 1.00611.01780.99810.97430.96650.96990.97321.01391.02431.0511
LVGI 1.27221.35371.57381.68321.25681.17821.05560.94220.65270.6332
TATA -0.0231-0.0363-0.0207-0.0212-0.2435-0.2436-0.2913-0.327-0.1466-0.1347
M-score -2.67-2.78-2.81-2.70-3.80-3.77-3.95-4.15-3.17-3.15
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)
FEEDBACK