GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Mowi ASA (OTCPK:MHGVY) » Definitions » Beneish M-Score
中文

Mowi ASA (Mowi ASA) Beneish M-Score : -2.52 (As of Apr. 24, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Mowi ASA 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 -2.52 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MHGVY' s Beneish M-Score Range Over the Past 10 Years
Min: -2.93   Med: -2.6   Max: -2.12
Current: -2.52

During the past 13 years, the highest Beneish M-Score of Mowi ASA was -2.12. The lowest was -2.93. And the median was -2.60.


Mowi ASA Beneish M-Score Historical Data

The historical data trend for Mowi ASA'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.

Mowi ASA Beneish M-Score Chart

Mowi ASA Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.69 -2.93 -2.70 -2.25 -2.52

Mowi ASA 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 -2.25 - - - -2.52

Competitive Comparison of Mowi ASA's Beneish M-Score

For the Farm Products subindustry, Mowi ASA'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.


Mowi ASA's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

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



Mowi ASA 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 Mowi ASA 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 * 1.0205+0.528 * 1.1004+0.404 * 0.9286+0.892 * 1.1492+0.115 * 1.0342
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9502+4.679 * -0.066489-0.327 * 0.9542
=-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 $882 Mil.
Revenue was $5,974 Mil.
Gross Profit was $3,029 Mil.
Total Current Assets was $4,340 Mil.
Total Assets was $8,985 Mil.
Property, Plant and Equipment(Net PPE) was $2,563 Mil.
Depreciation, Depletion and Amortization(DDA) was $440 Mil.
Selling, General, & Admin. Expense(SGA) was $129 Mil.
Total Current Liabilities was $1,379 Mil.
Long-Term Debt & Capital Lease Obligation was $2,609 Mil.
Net Income was $485 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $1,082 Mil.
Total Receivables was $752 Mil.
Revenue was $5,198 Mil.
Gross Profit was $2,900 Mil.
Total Current Assets was $3,696 Mil.
Total Assets was $7,978 Mil.
Property, Plant and Equipment(Net PPE) was $2,291 Mil.
Depreciation, Depletion and Amortization(DDA) was $410 Mil.
Selling, General, & Admin. Expense(SGA) was $119 Mil.
Total Current Liabilities was $1,577 Mil.
Long-Term Debt & Capital Lease Obligation was $2,135 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)
=(882.334 / 5974.155) / (752.331 / 5198.411)
=0.147692 / 0.144723
=1.0205

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)
=(2900.318 / 5198.411) / (3029.008 / 5974.155)
=0.557924 / 0.507019
=1.1004

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 - (4339.695 + 2562.595) / 8984.733) / (1 - (3695.869 + 2290.996) / 7978.072)
=0.231776 / 0.249585
=0.9286

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
=5974.155 / 5198.411
=1.1492

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))
=(409.534 / (409.534 + 2290.996)) / (440.349 / (440.349 + 2562.595))
=0.151649 / 0.146639
=1.0342

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)
=(129.444 / 5974.155) / (118.538 / 5198.411)
=0.021667 / 0.022803
=0.9502

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)
=((2608.833 + 1379.28) / 8984.733) / ((2134.746 + 1576.695) / 7978.072)
=0.443877 / 0.465205
=0.9542

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
=(484.624 - 0 - 1082.007) / 8984.733
=-0.066489

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.

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


Mowi ASA Beneish M-Score Related Terms

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


Mowi ASA (Mowi ASA) Business Description

Address
Sandviksboder 77A/B, Bergen, NOR, 5035
Mowi ASA is a Norway based producer of farmed salmon. It distributes salmon and other processed seafood globally. The company focuses on producing high-quality fish by producing its fish eggs and nurturing the fish in the early stages of their life. The fish are processed and sold once each specimen reaches harvestable weight. Additionally, it owns secondary processor facilities that help transform the fish into ready-to-eat and packaged products.

Mowi ASA (Mowi ASA) Headlines

From GuruFocus

Mowi ASA's Dividend Analysis

By GuruFocus Research 11-21-2023

CHELSEA COUNSEL CO Buys 1, Sells 4 in 4th Quarter

By GuruFocus Research GuruFocus Editor 05-23-2022