GURUFOCUS.COM » STOCK LIST » Industrials » Farm & Heavy Construction Machinery » Tuimazinskiy Zavod Avtobetonovozov PTC (MIC:TUZA) » Definitions » Beneish M-Score

Tuimazinskiy Zavod Avtobetonovozov PTC (MIC:TUZA) Beneish M-Score : -0.15 (As of May. 17, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Tuimazinskiy Zavod Avtobetonovozov PTC 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.

Warning Sign:

Beneish M-Score -0.15 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Tuimazinskiy Zavod Avtobetonovozov PTC's Beneish M-Score or its related term are showing as below:

MIC:TUZA' s Beneish M-Score Range Over the Past 10 Years
Min: -6.57   Med: -2.38   Max: -0.15
Current: -0.15

During the past 13 years, the highest Beneish M-Score of Tuimazinskiy Zavod Avtobetonovozov PTC was -0.15. The lowest was -6.57. And the median was -2.38.


Tuimazinskiy Zavod Avtobetonovozov PTC Beneish M-Score Historical Data

The historical data trend for Tuimazinskiy Zavod Avtobetonovozov PTC'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.

Tuimazinskiy Zavod Avtobetonovozov PTC Beneish M-Score Chart

Tuimazinskiy Zavod Avtobetonovozov PTC Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -6.22 -3.97 -1.48 -3.41 -0.15

Tuimazinskiy Zavod Avtobetonovozov PTC Quarterly Data
Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Jun23 Sep23
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 - - - - -

Competitive Comparison of Tuimazinskiy Zavod Avtobetonovozov PTC's Beneish M-Score

For the Farm & Heavy Construction Machinery subindustry, Tuimazinskiy Zavod Avtobetonovozov PTC'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.


Tuimazinskiy Zavod Avtobetonovozov PTC's Beneish M-Score Distribution in the Farm & Heavy Construction Machinery Industry

For the Farm & Heavy Construction Machinery industry and Industrials sector, Tuimazinskiy Zavod Avtobetonovozov PTC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Tuimazinskiy Zavod Avtobetonovozov PTC's Beneish M-Score falls into.



Tuimazinskiy Zavod Avtobetonovozov PTC 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 Tuimazinskiy Zavod Avtobetonovozov PTC 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 * 1.2279+0.528 * 0.8981+0.404 * 0.477+0.892 * 1.451+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8288+4.679 * 0.401522-0.327 * 0.763
=-0.15

* 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 (Dec21) TTM:Last Year (Dec20) TTM:
Total Receivables was ₽435 Mil.
Revenue was ₽2,733 Mil.
Gross Profit was ₽281 Mil.
Total Current Assets was ₽914 Mil.
Total Assets was ₽1,104 Mil.
Property, Plant and Equipment(Net PPE) was ₽116 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽0 Mil.
Selling, General, & Admin. Expense(SGA) was ₽162 Mil.
Total Current Liabilities was ₽793 Mil.
Long-Term Debt & Capital Lease Obligation was ₽0 Mil.
Net Income was ₽248 Mil.
Gross Profit was ₽0 Mil.
Cash Flow from Operations was ₽-195 Mil.
Total Receivables was ₽244 Mil.
Revenue was ₽1,884 Mil.
Gross Profit was ₽174 Mil.
Total Current Assets was ₽553 Mil.
Total Assets was ₽729 Mil.
Property, Plant and Equipment(Net PPE) was ₽74 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽0 Mil.
Selling, General, & Admin. Expense(SGA) was ₽135 Mil.
Total Current Liabilities was ₽687 Mil.
Long-Term Debt & Capital Lease Obligation was ₽0 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)
=(435.459 / 2733.491) / (244.422 / 1883.903)
=0.159305 / 0.129742
=1.2279

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)
=(174.15 / 1883.903) / (281.361 / 2733.491)
=0.092441 / 0.102931
=0.8981

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 - (914.402 + 116.269) / 1104.361) / (1 - (552.862 + 74.365) / 729.232)
=0.066726 / 0.13988
=0.477

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
=2733.491 / 1883.903
=1.451

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))
=(0.357 / (0.357 + 74.365)) / (0 / (0 + 116.269))
=0.004778 / 0
=1

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)
=(161.929 / 2733.491) / (134.65 / 1883.903)
=0.059239 / 0.071474
=0.8288

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)
=((0 + 793.483) / 1104.361) / ((0 + 686.743) / 729.232)
=0.7185 / 0.941735
=0.763

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
=(247.98 - 0 - -195.445) / 1104.361
=0.401522

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.

Tuimazinskiy Zavod Avtobetonovozov PTC has a M-score of -0.15 signals that the company is likely to be a manipulator.


Tuimazinskiy Zavod Avtobetonovozov PTC Beneish M-Score Related Terms

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


Tuimazinskiy Zavod Avtobetonovozov PTC (MIC:TUZA) Business Description

Traded in Other Exchanges
N/A
Address
17 Oktyabrya Street, Tuimazy, Republic of Bashkortostan, RUS, 452755
Tuimazinskiy Zavod Avtobetonovozov PTC manufactures special equipment for concrete and other industries. The company specializes in the design and production of special equipment for the construction, municipal, agricultural, oil and gas industries. The product portfolio includes concrete mixers, fire foam, stationary concrete pumps, trailers, among others.

Tuimazinskiy Zavod Avtobetonovozov PTC (MIC:TUZA) Headlines

No Headlines