GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » MISTRAS Group Inc (NYSE:MG) » Definitions » Beneish M-Score

MISTRAS Group (MISTRAS Group) Beneish M-Score : -2.59 (As of Apr. 27, 2024)


View and export this data going back to 2009. Start your Free Trial

What is MISTRAS Group 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 -2.59 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MG' s Beneish M-Score Range Over the Past 10 Years
Min: -3.27   Med: -2.77   Max: -2.46
Current: -2.59

During the past 13 years, the highest Beneish M-Score of MISTRAS Group was -2.46. The lowest was -3.27. And the median was -2.77.


MISTRAS Group Beneish M-Score Historical Data

The historical data trend for MISTRAS Group'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.

MISTRAS Group Beneish M-Score Chart

MISTRAS Group Annual Data
Trend May14 May15 May16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.86 -3.27 -2.71 -2.56 -2.59

MISTRAS Group 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 -2.56 -2.79 -2.83 -2.64 -2.59

Competitive Comparison of MISTRAS Group's Beneish M-Score

For the Security & Protection Services subindustry, MISTRAS Group'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.


MISTRAS Group's Beneish M-Score Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, MISTRAS Group's Beneish M-Score distribution charts can be found below:

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



MISTRAS Group 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 MISTRAS Group 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 * 1.0468+0.528 * 0.998+0.404 * 0.9449+0.892 * 1.0263+0.115 * 1.0135
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9764+4.679 * -0.031912-0.327 * 1.0395
=-2.59

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was $132.8 Mil.
Revenue was 182.074 + 179.354 + 176.03 + 168.016 = $705.5 Mil.
Gross Profit was 53.626 + 54.382 + 49.722 + 46.077 = $203.8 Mil.
Total Current Assets was $180.4 Mil.
Total Assets was $534.8 Mil.
Property, Plant and Equipment(Net PPE) was $81.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $34.1 Mil.
Selling, General, & Admin. Expense(SGA) was $166.7 Mil.
Total Current Liabilities was $116.5 Mil.
Long-Term Debt & Capital Lease Obligation was $192.8 Mil.
Net Income was -2.506 + -10.298 + 0.337 + -4.986 = $-17.5 Mil.
Non Operating Income was -7.164 + -16.501 + -1.391 + -2.079 = $-27.1 Mil.
Cash Flow from Operations was 16.064 + -7.637 + 13.888 + 4.433 = $26.7 Mil.
Total Receivables was $123.7 Mil.
Revenue was 168.218 + 178.462 + 179.031 + 161.662 = $687.4 Mil.
Gross Profit was 50.94 + 53.784 + 53.558 + 39.892 = $198.2 Mil.
Total Current Assets was $167.9 Mil.
Total Assets was $534.9 Mil.
Property, Plant and Equipment(Net PPE) was $77.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $33.3 Mil.
Selling, General, & Admin. Expense(SGA) was $166.4 Mil.
Total Current Liabilities was $103.7 Mil.
Long-Term Debt & Capital Lease Obligation was $193.9 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)
=(132.847 / 705.474) / (123.657 / 687.373)
=0.188309 / 0.179898
=1.0468

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)
=(198.174 / 687.373) / (203.807 / 705.474)
=0.288306 / 0.288894
=0.998

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 - (180.356 + 80.972) / 534.776) / (1 - (167.882 + 77.561) / 534.904)
=0.511332 / 0.541146
=0.9449

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
=705.474 / 687.373
=1.0263

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))
=(33.294 / (33.294 + 77.561)) / (34.099 / (34.099 + 80.972))
=0.300338 / 0.29633
=1.0135

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)
=(166.749 / 705.474) / (166.4 / 687.373)
=0.236364 / 0.242081
=0.9764

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)
=((192.76 + 116.523) / 534.776) / ((193.871 + 103.728) / 534.904)
=0.578341 / 0.55636
=1.0395

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
=(-17.453 - -27.135 - 26.748) / 534.776
=-0.031912

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.

MISTRAS Group has a M-score of -2.59 suggests that the company is unlikely to be a manipulator.


MISTRAS Group Beneish M-Score Related Terms

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


MISTRAS Group (MISTRAS Group) Business Description

Traded in Other Exchanges
Address
195 Clarksville Road, Princeton Junction, NJ, USA, 08550
MISTRAS Group Inc provides asset protection solutions and systems. The company evaluates the structural integrity and reliability of critical energy, industrial, and public infrastructure. The company's three operating segments are Service, International and Products and Systems, of which key revenue is derived from the Services segment. Services segment provides asset protection solutions predominantly in North America, with the large amount of concentration in the United States, followed by Canada, consisting of non-destructive testing, and inspection. The asset protection solutions include field inspections, consulting, maintenance, data management, access, monitoring and laboratory quality assurance.
Executives
Nicholas Debenedictis director GLATFELTER, 96 SOUTH GEORGE ST STE 420, YORK PA 17401
John Anthony Smith officer: Executive Vice President 195 CLARKSVILLE RD, PRINCETON JUNCTION NJ 08550
Gennaro A. D'alterio officer: EVP, Chief Commercial Officer PO BOX 144, HARLEYSVILLE PA 19438
Sotirios Vahaviolos January 2023 2-year Grantor Retained Annuity Trust 10 percent owner C/O MISTRAS GROUP, 195 CLARKSVILLE ROAD, PRINCETON JUNCTION NJ 08550
Richard H Glanton director C/O THE GEO GROUP, INC., 4955 TECHNOLOGY WAY, BOCA RATON FL 33431
Manuel N. Stamatakis director C/O MISTRAS GROUP, INC., 195 CLARKSVILLE ROAD, PRINCETON JUNCTION NJ 08550
Charles P Pizzi director C/O TASTY BAKING COMPANY, NAVY YARD CORP. CTR., THREE CRESCENT DR., PHILADELPHIA PA 19112
Michelle Lohmeier director C/O SPIRIT AEROSYSTEMS HOLDINGS, INC., WICHITA KS 67210
Dennis Bertolotti officer: President and COO, Services C/O MISTRAS GROUP, 195 CLARKSVILLE ROAD, PRINCETON JUNCTION NJ 08550
James J Forese director, 10 percent owner C/O SFN GROUP INC, 2050 SPECTRUM BOULEVARD, FT. LAUDERDALE FL 33309
Wayne Curtis Weldon director 4687 WEST CHESTER PIKE, NEWTOWN SQUARE PA 19073
Sotirios J. Vahaviolos director, 10 percent owner, officer: Chairman, President and CEO C/O MISTRAS GROUP, INC., 195 CLARKSVILLE ROAD, PRINCETON JUNCTION NJ 08550
Jonathan H Wolk officer: EVP, Chief Financial Officer 3102 SHAWNEE DRIVE, WINCHESTER VA 22601
Michael C Keefe officer: EVP, General Counsel C/O MISTRAS GROUP, 195 CLARKSVILLE ROAD, PRINCETON JUNCTION NJ 08550
Edward J Prajzner officer: Sr. VP, CFO and Treasurer C/O TECHNITROL, INC., 1210 NORTHBROOK DRIVE, SUITE 470, TREVOSE PA 19053