GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Agrana Beteiligungs AG (LTS:0DHR) » Definitions » Beneish M-Score

Agrana Beteiligungs AG (LTS:0DHR) Beneish M-Score : -2.70 (As of May. 25, 2024)


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

What is Agrana Beteiligungs 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 -2.7 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

LTS:0DHR' s Beneish M-Score Range Over the Past 10 Years
Min: -2.98   Med: -2.66   Max: -2.43
Current: -2.7

During the past 13 years, the highest Beneish M-Score of Agrana Beteiligungs AG was -2.43. The lowest was -2.98. And the median was -2.66.


Agrana Beteiligungs AG Beneish M-Score Historical Data

The historical data trend for Agrana Beteiligungs 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.

Agrana Beteiligungs AG Beneish M-Score Chart

Agrana Beteiligungs AG Annual Data
Trend Feb15 Feb16 Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.98 -2.66 -2.53 -2.46 -2.70

Agrana Beteiligungs AG Quarterly Data
May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
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 -2.46 - - - -2.70

Competitive Comparison of Agrana Beteiligungs AG's Beneish M-Score

For the Packaged Foods subindustry, Agrana Beteiligungs 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.


Agrana Beteiligungs AG's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Agrana Beteiligungs AG's Beneish M-Score distribution charts can be found below:

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



Agrana Beteiligungs 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 Agrana Beteiligungs 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 * 0.9003+0.528 * 0.9804+0.404 * 1.0954+0.892 * 1.0411+0.115 * 1.6283
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9521+4.679 * -0.060666-0.327 * 0.9668
=-2.70

* 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 (Feb24) TTM:Last Year (Feb23) TTM:
Total Receivables was €442 Mil.
Revenue was €3,787 Mil.
Gross Profit was €1,065 Mil.
Total Current Assets was €1,858 Mil.
Total Assets was €2,889 Mil.
Property, Plant and Equipment(Net PPE) was €798 Mil.
Depreciation, Depletion and Amortization(DDA) was €114 Mil.
Selling, General, & Admin. Expense(SGA) was €212 Mil.
Total Current Liabilities was €1,012 Mil.
Long-Term Debt & Capital Lease Obligation was €524 Mil.
Net Income was €65 Mil.
Gross Profit was €0 Mil.
Cash Flow from Operations was €240 Mil.
Total Receivables was €471 Mil.
Revenue was €3,637 Mil.
Gross Profit was €1,003 Mil.
Total Current Assets was €1,962 Mil.
Total Assets was €3,003 Mil.
Property, Plant and Equipment(Net PPE) was €819 Mil.
Depreciation, Depletion and Amortization(DDA) was €210 Mil.
Selling, General, & Admin. Expense(SGA) was €214 Mil.
Total Current Liabilities was €1,088 Mil.
Long-Term Debt & Capital Lease Obligation was €563 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)
=(441.934 / 3786.876) / (471.495 / 3637.442)
=0.116701 / 0.129623
=0.9003

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)
=(1003.129 / 3637.442) / (1065.183 / 3786.876)
=0.275779 / 0.281283
=0.9804

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 - (1858.255 + 797.622) / 2889.421) / (1 - (1962.065 + 819.418) / 3003.075)
=0.080827 / 0.073788
=1.0954

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
=3786.876 / 3637.442
=1.0411

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))
=(210.014 / (210.014 + 819.418)) / (114.249 / (114.249 + 797.622))
=0.20401 / 0.125291
=1.6283

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)
=(212.339 / 3786.876) / (214.224 / 3637.442)
=0.056072 / 0.058894
=0.9521

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)
=((523.596 + 1012.311) / 2889.421) / ((562.868 + 1088.204) / 3003.075)
=0.531562 / 0.549794
=0.9668

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
=(64.925 - 0 - 240.216) / 2889.421
=-0.060666

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.

Agrana Beteiligungs AG has a M-score of -2.70 suggests that the company is unlikely to be a manipulator.


Agrana Beteiligungs AG Beneish M-Score Related Terms

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


Agrana Beteiligungs AG (LTS:0DHR) Business Description

Traded in Other Exchanges
Address
Friedrich-Wilhelm-Raiffeisen-Platz 1, Vienna, AUT, A-1020
Agrana Beteiligungs AG is a processor of raw materials that manufactures foods and intermediate products for the downstream food industry as well as for non-food applications. The company operates in three segments Sugar, Starch, and Fruit. The Sugar segment processes sugar beet from contract growers and also refines raw sugar purchased. The Starch segment processes and refines raw materials grown by contract farmers or purchased in the open market mainly corn, wheat, and potatoes into premium starch products. The Fruit segment, which is the key revenue driver, custom designs and produces fruit preparations and fruit juice concentrates. The company derives its revenue from Austria, Hungary, Romania and Rest of Europe.

Agrana Beteiligungs AG (LTS:0DHR) Headlines

No Headlines