GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Heidelberger Druckmaschinen AG (OTCPK:HBGRF) » Definitions » Beneish M-Score

Heidelberger Druckmaschinen AG (Heidelberger Druckmaschinen AG) Beneish M-Score : -2.31 (As of Apr. 27, 2024)


View and export this data going back to . Start your Free Trial

What is Heidelberger Druckmaschinen AG Beneish M-Score?

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

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.31 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Heidelberger Druckmaschinen AG's Beneish M-Score or its related term are showing as below:

HBGRF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.23   Med: -2.5   Max: -1.94
Current: -2.31

During the past 13 years, the highest Beneish M-Score of Heidelberger Druckmaschinen AG was -1.94. The lowest was -3.23. And the median was -2.50.


Heidelberger Druckmaschinen AG Beneish M-Score Historical Data

The historical data trend for Heidelberger Druckmaschinen AG's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Heidelberger Druckmaschinen AG Beneish M-Score Chart

Heidelberger Druckmaschinen AG Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.48 -3.23 -2.51 -2.39 -2.31

Heidelberger Druckmaschinen AG Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - -2.31 - - -

Competitive Comparison of Heidelberger Druckmaschinen AG's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Heidelberger Druckmaschinen AG's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Heidelberger Druckmaschinen AG's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Heidelberger Druckmaschinen AG's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Heidelberger Druckmaschinen AG's Beneish M-Score falls into.



Heidelberger Druckmaschinen AG Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski 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 Heidelberger Druckmaschinen AG 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 * 0.8993+0.528 * 0.9889+0.404 * 1.0276+0.892 * 1.0844+0.115 * 1.1388
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0286+4.679 * 0.026114-0.327 * 0.9368
=-2.34

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was $343 Mil.
Revenue was $2,607 Mil.
Gross Profit was $1,255 Mil.
Total Current Assets was $1,277 Mil.
Total Assets was $2,378 Mil.
Property, Plant and Equipment(Net PPE) was $731 Mil.
Depreciation, Depletion and Amortization(DDA) was $80 Mil.
Selling, General, & Admin. Expense(SGA) was $117 Mil.
Total Current Liabilities was $912 Mil.
Long-Term Debt & Capital Lease Obligation was $46 Mil.
Net Income was $97 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $35 Mil.
Total Receivables was $351 Mil.
Revenue was $2,404 Mil.
Gross Profit was $1,144 Mil.
Total Current Assets was $1,347 Mil.
Total Assets was $2,404 Mil.
Property, Plant and Equipment(Net PPE) was $694 Mil.
Depreciation, Depletion and Amortization(DDA) was $88 Mil.
Selling, General, & Admin. Expense(SGA) was $105 Mil.
Total Current Liabilities was $968 Mil.
Long-Term Debt & Capital Lease Obligation was $66 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total 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)
=(342.612 / 2607.066) / (351.322 / 2404.185)
=0.131417 / 0.146129
=0.8993

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)
=(1144.273 / 2404.185) / (1254.818 / 2607.066)
=0.47595 / 0.481314
=0.9889

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 Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (1277.302 + 731.263) / 2377.944) / (1 - (1346.916 + 693.833) / 2404.185)
=0.155335 / 0.151168
=1.0276

4. SGI = Sales Growth Index

Ratio of Revenue 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
=2607.066 / 2404.185
=1.0844

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization 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))
=(88.106 / (88.106 + 693.833)) / (80.3 / (80.3 + 731.263))
=0.112676 / 0.098945
=1.1388

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales 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)
=(116.702 / 2607.066) / (104.626 / 2404.185)
=0.044764 / 0.043518
=1.0286

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 in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((46.039 + 912.206) / 2377.944) / ((66.079 + 968.062) / 2404.185)
=0.402972 / 0.430142
=0.9368

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
=(97.43 - 0 - 35.332) / 2377.944
=0.026114

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Heidelberger Druckmaschinen AG has a M-score of -2.34 suggests that the company is unlikely to be a manipulator.


Heidelberger Druckmaschinen AG Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Heidelberger Druckmaschinen AG's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Heidelberger Druckmaschinen AG (Heidelberger Druckmaschinen AG) Business Description

Traded in Other Exchanges
Address
Kurfursten-Anlage 52-60, Heidelberg, BW, DEU, 69115
Heidelberger Druckmaschinen AG is a company which develops and manufactures offset printing presses, parts, and accessories for printing presses, printing software, dryer and ink systems and document handling machinery. It organizes its business into three segments namely Print Solutions, Packaging Solutions, and Technology Solutions. The company generates maximum revenue from the Print Solutions segment.