Switch to:
Marvell Technology Group Ltd (NAS:MRVL)
Beneish M-Score
-2.65 (As of Today)

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

Marvell Technology Group Ltd has a M-score of -2.65 suggests that the company is not a manipulator.

MRVL' s 10-Year Beneish M-Score Range
Min: -4.13   Max: -1.83
Current: -2.65

-4.13
-1.83

During the past 13 years, the highest Beneish M-Score of Marvell Technology Group Ltd was -1.83. The lowest was -4.13. And the median was -2.61.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (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 Marvell Technology Group Ltd 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 * 0.8191+0.528 * 1.0484+0.404 * 0.8931+0.892 * 1.1642+0.115 * 1.0433
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8402+4.679 * -0.0446-0.327 * 0.8521
=-2.65

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Oct14) TTM:Last Year (Oct13) TTM:
Accounts Receivable was $445 Mil.
Revenue was 930.136 + 961.545 + 957.83 + 931.749 = $3,781 Mil.
Gross Profit was 475.162 + 483.804 + 463.97 + 454.497 = $1,877 Mil.
Total Current Assets was $3,286 Mil.
Total Assets was $5,849 Mil.
Property, Plant and Equipment(Net PPE) was $343 Mil.
Depreciation, Depletion and Amortization(DDA) was $133 Mil.
Selling, General & Admin. Expense(SGA) was $265 Mil.
Total Current Liabilities was $705 Mil.
Long-Term Debt was $0 Mil.
Net Income was 115.304 + 138.87 + 99.479 + 97.129 = $451 Mil.
Non Operating Income was 0 + 24.526 + 0 + 0 = $25 Mil.
Cash Flow from Operations was 194.644 + 156.954 + 235.137 + 100.489 = $687 Mil.
Accounts Receivable was $467 Mil.
Revenue was 931.226 + 807.056 + 734.369 + 775.294 = $3,248 Mil.
Gross Profit was 466.245 + 420.997 + 398.931 + 404.461 = $1,691 Mil.
Total Current Assets was $2,718 Mil.
Total Assets was $5,348 Mil.
Property, Plant and Equipment(Net PPE) was $358 Mil.
Depreciation, Depletion and Amortization(DDA) was $147 Mil.
Selling, General & Admin. Expense(SGA) was $271 Mil.
Total Current Liabilities was $757 Mil.
Long-Term Debt was $0 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in 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)
=(445.05 / 3781.26) / (466.729 / 3247.945)
=0.11769886 / 0.14369979
=0.8191

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)
=(483.804 / 3247.945) / (475.162 / 3781.26)
=0.52052421 / 0.49650989
=1.0484

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 plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (3286.362 + 343.101) / 5848.807) / (1 - (2717.659 + 358.15) / 5347.956)
=0.37945243 / 0.4248627
=0.8931

4. SGI = Sales Growth Index

Ratio of sales 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
=3781.26 / 3247.945
=1.1642

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation 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))
=(147.04 / (147.04 + 358.15)) / (132.749 / (132.749 + 343.101))
=0.29105881 / 0.27897237
=1.0433

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses 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)
=(265.128 / 3781.26) / (271.033 / 3247.945)
=0.07011631 / 0.08344753
=0.8402

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$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((0 + 705.408) / 5848.807) / ((0 + 756.972) / 5347.956)
=0.12060716 / 0.14154417
=0.8521

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
=(450.782 - 24.526 - 687.224) / 5848.807
=-0.0446

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

Marvell Technology Group Ltd has a M-score of -2.65 suggests that the company will not be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Marvell Technology Group Ltd Annual Data

Jan05Jan06Jan07Jan08Jan09Jan10Jan11Jan12Jan13Jan14
DSRI 0.98540.89450.99950.78180.65631.68821.00090.94370.86831.2781
GMI 1.01680.98111.05261.05330.93430.91750.95081.04241.07441.034
AQI 0.85050.86441.21260.95570.96520.8190.78281.11721.09550.9452
SGI 1.49381.3641.33961.29371.01930.95161.28640.93940.93391.0744
DEPI 1.00561.20331.22850.77220.95261.07621.15761.23080.94980.9532
SGAI 0.89520.83711.74420.93180.75751.20880.65111.06341.11310.8923
LVGI 0.96981.25252.43960.86670.43431.14430.94621.01121.13021.0342
TATA -0.0278-0.0257-0.0802-0.0635-0.1208-0.0886-0.0457-0.0271-0.0803-0.0243
M-score -2.21-2.47-3.01-2.68-3.17-2.50-2.46-2.63-3.03-2.27

Marvell Technology Group Ltd Quarterly Data

Jul12Oct12Jan13Apr13Jul13Oct13Jan14Apr14Jul14Oct14
DSRI 1.03710.94070.86830.96741.17671.20251.27811.19560.94750.8191
GMI 1.07291.0851.07441.05411.03671.02441.0341.06321.06571.0484
AQI 1.04711.09361.09551.11131.0771.01480.94520.88660.86770.8931
SGI 0.92860.88320.93390.91720.93711.03571.07441.16781.22111.1642
DEPI 1.13821.01450.94980.95860.9170.93020.95320.92660.99671.0433
SGAI 1.08581.11241.11311.12331.08421.01040.89230.82760.79310.8402
LVGI 1.03950.98121.13021.08061.15381.2791.03421.16081.04320.8521
TATA -0.0457-0.0473-0.0803-0.0681-0.0565-0.0562-0.0274-0.0447-0.0436-0.0446
M-score -2.68-2.79-3.03-2.88-2.66-2.61-2.29-2.40-2.53-2.65
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK