Switch to:
J&J Snack Foods Corp (NAS:JJSF)
Beneish M-Score
-2.60 (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.

J&J Snack Foods Corp has a M-score of -2.60 suggests that the company is not a manipulator.

JJSF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.23   Max: -2.35
Current: -2.6

-3.23
-2.35

During the past 13 years, the highest Beneish M-Score of J&J Snack Foods Corp was -2.35. The lowest was -3.23. And the median was -2.75.


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 J&J Snack Foods 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 * 1.036+0.528 * 1.0101+0.404 * 0.9198+0.892 * 1.0621+0.115 * 1.0636
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9811+4.679 * -0.0429-0.327 * 0.9629
=-2.60

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

This Year (Dec15) TTM:Last Year (Dec14) TTM:
Accounts Receivable was $92.2 Mil.
Revenue was 222.85 + 259.772 + 278.724 + 225.008 = $986.4 Mil.
Gross Profit was 63.835 + 82.443 + 90.396 + 66.95 = $303.6 Mil.
Total Current Assets was $305.3 Mil.
Total Assets was $741.6 Mil.
Property, Plant and Equipment(Net PPE) was $176.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $38.5 Mil.
Selling, General & Admin. Expense(SGA) was $191.0 Mil.
Total Current Liabilities was $94.2 Mil.
Long-Term Debt was $1.1 Mil.
Net Income was 12.479 + 19.828 + 24.462 + 14.637 = $71.4 Mil.
Non Operating Income was 1.16 + -1.422 + -0.053 + 1.278 = $1.0 Mil.
Cash Flow from Operations was 20.918 + 36.667 + 37.378 + 7.297 = $102.3 Mil.
Accounts Receivable was $83.8 Mil.
Revenue was 212.752 + 253.494 + 257.113 + 205.321 = $928.7 Mil.
Gross Profit was 61.101 + 82.19 + 84.368 + 61.113 = $288.8 Mil.
Total Current Assets was $275.3 Mil.
Total Assets was $702.9 Mil.
Property, Plant and Equipment(Net PPE) was $159.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $37.6 Mil.
Selling, General & Admin. Expense(SGA) was $183.3 Mil.
Total Current Liabilities was $93.5 Mil.
Long-Term Debt was $0.3 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)
=(92.18 / 986.354) / (83.777 / 928.68)
=0.09345529 / 0.09021084
=1.036

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)
=(82.443 / 928.68) / (63.835 / 986.354)
=0.31094887 / 0.30782457
=1.0101

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 - (305.253 + 176.646) / 741.638) / (1 - (275.336 + 159.891) / 702.864)
=0.35022342 / 0.38078063
=0.9198

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
=986.354 / 928.68
=1.0621

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))
=(37.568 / (37.568 + 159.891)) / (38.481 / (38.481 + 176.646))
=0.19025722 / 0.17887573
=1.0636

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)
=(190.986 / 986.354) / (183.285 / 928.68)
=0.19362825 / 0.19736077
=0.9811

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)
=((1.126 + 94.211) / 741.638) / ((0.348 + 93.482) / 702.864)
=0.12854924 / 0.13349667
=0.9629

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
=(71.406 - 0.963 - 102.26) / 741.638
=-0.0429

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.

J&J Snack Foods Corp has a M-score of -2.60 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.

J&J Snack Foods Corp Annual Data

Sep06Sep07Sep08Sep09Sep10Sep11Sep12Sep13Sep14Sep15
DSRI 1.01550.95740.97410.9411.09651.0050.91251.0971.07770.967
GMI 1.01281.02141.1040.92860.97821.05871.02550.99240.97021.0148
AQI 1.1911.31221.05690.88421.05950.95280.84261.42311.06450.8453
SGI 1.12631.1051.10631.03761.06681.0681.11661.04441.05971.0618
DEPI 0.95760.99540.98571.02591.04141.09281.08830.96610.97411.0576
SGAI 0.97580.99940.93390.95010.99490.95230.96590.96141.02810.9901
LVGI 1.00260.9870.95260.94790.95870.93590.97890.95141.05850.9681
TATA -0.0806-0.0785-0.0735-0.0926-0.0428-0.0599-0.0609-0.0397-0.0556-0.0488
M-score -2.65-2.65-2.65-2.99-2.50-2.64-2.77-2.35-2.63-2.72

J&J Snack Foods Corp Quarterly Data

Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15
DSRI 1.0971.08121.06781.13351.07771.06361.0280.99030.9671.036
GMI 0.99240.99270.98860.97690.97020.98360.99081.00331.01481.0101
AQI 1.42310.95581.16541.06961.06451.03840.95520.82310.84530.9198
SGI 1.04441.03561.02611.03661.05971.05561.07311.07311.06181.0621
DEPI 0.96610.97830.98710.98730.97410.9720.98161.01291.05761.0636
SGAI 0.96210.97560.98761.011.02351.03381.03021.01160.99450.9811
LVGI 0.95141.04961.00261.07091.05850.98450.99410.96280.96810.9629
TATA -0.0397-0.0574-0.0504-0.0519-0.0556-0.0473-0.045-0.0501-0.0488-0.0429
M-score -2.35-2.68-2.57-2.58-2.63-2.59-2.63-2.72-2.72-2.60
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