GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » ME Group International PLC (LSE:MEGP) » Definitions » Beneish M-Score

ME Group International (LSE:MEGP) Beneish M-Score : -2.90 (As of Jun. 03, 2024)


View and export this data going back to 1962. Start your Free Trial

What is ME Group International 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 -2.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for ME Group International's Beneish M-Score or its related term are showing as below:

LSE:MEGP' s Beneish M-Score Range Over the Past 10 Years
Min: -3.35   Med: -2.9   Max: -2.33
Current: -2.9

During the past 13 years, the highest Beneish M-Score of ME Group International was -2.33. The lowest was -3.35. And the median was -2.90.


ME Group International Beneish M-Score Historical Data

The historical data trend for ME Group International'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.

ME Group International Beneish M-Score Chart

ME Group International Annual Data
Trend Apr13 Apr14 Apr15 Apr16 Apr17 Apr18 Apr19 Oct21 Oct22 Oct23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.76 -2.96 -3.34 -3.35 -2.90

ME Group International Semi-Annual Data
Apr13 Oct13 Apr14 Oct14 Apr15 Oct15 Apr16 Oct16 Apr17 Oct17 Apr18 Oct18 Apr19 Oct19 Apr21 Oct21 Apr22 Oct22 Apr23 Oct23
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 -3.34 - -3.35 - -2.90

Competitive Comparison of ME Group International's Beneish M-Score

For the Business Equipment & Supplies subindustry, ME Group International'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.


ME Group International's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, ME Group International's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where ME Group International's Beneish M-Score falls into.



ME Group International 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 ME Group International 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 * 0.8501+0.528 * 0.9087+0.404 * 1.0097+0.892 * 1.1458+0.115 * 1.1326
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8112+4.679 * -0.098237-0.327 * 0.8673
=-2.90

* 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 (Oct23) TTM:Last Year (Oct22) TTM:
Total Receivables was £8.3 Mil.
Revenue was £297.7 Mil.
Gross Profit was £102.6 Mil.
Total Current Assets was £168.8 Mil.
Total Assets was £332.5 Mil.
Property, Plant and Equipment(Net PPE) was £118.1 Mil.
Depreciation, Depletion and Amortization(DDA) was £38.3 Mil.
Selling, General, & Admin. Expense(SGA) was £10.8 Mil.
Total Current Liabilities was £102.5 Mil.
Long-Term Debt & Capital Lease Obligation was £58.4 Mil.
Net Income was £50.7 Mil.
Gross Profit was £0.0 Mil.
Cash Flow from Operations was £83.3 Mil.
Total Receivables was £8.5 Mil.
Revenue was £259.8 Mil.
Gross Profit was £81.4 Mil.
Total Current Assets was £180.9 Mil.
Total Assets was £326.4 Mil.
Property, Plant and Equipment(Net PPE) was £101.1 Mil.
Depreciation, Depletion and Amortization(DDA) was £38.8 Mil.
Selling, General, & Admin. Expense(SGA) was £11.6 Mil.
Total Current Liabilities was £99.7 Mil.
Long-Term Debt & Capital Lease Obligation was £82.4 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)
=(8.281 / 297.662) / (8.501 / 259.78)
=0.02782 / 0.032724
=0.8501

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)
=(81.403 / 259.78) / (102.645 / 297.662)
=0.313354 / 0.344837
=0.9087

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 - (168.762 + 118.124) / 332.522) / (1 - (180.933 + 101.09) / 326.386)
=0.137242 / 0.135922
=1.0097

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
=297.662 / 259.78
=1.1458

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))
=(38.84 / (38.84 + 101.09)) / (38.345 / (38.345 + 118.124))
=0.277567 / 0.245065
=1.1326

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)
=(10.791 / 297.662) / (11.609 / 259.78)
=0.036253 / 0.044688
=0.8112

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)
=((58.447 + 102.458) / 332.522) / ((82.429 + 99.68) / 326.386)
=0.483893 / 0.557956
=0.8673

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
=(50.666 - 0 - 83.332) / 332.522
=-0.098237

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.

ME Group International has a M-score of -2.90 suggests that the company is unlikely to be a manipulator.


ME Group International Beneish M-Score Related Terms

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


ME Group International (LSE:MEGP) Business Description

Traded in Other Exchanges
Address
Blenheim Road, Unit 3B, Epsom, London, Surrey, GBR, KT19 9AP
ME Group International PLC operates, sells and services a wide range of instant-service vending equipment, aimed at the consumer market. The group operates vending units across 20 countries and its technological innovation is focused on four principal areas namely Photobooths and integrated biometric identification solutions; Unattended laundry services and launderettes; High-quality digital printigg kiosks and Vending equipment for the food service market. Geographically, the company operates in UK & Republic of Ireland, Asia Pacific and Continental Europe, which is the majority revenue generator.

ME Group International (LSE:MEGP) Headlines

No Headlines