GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Superior Group Of Companies Inc (NAS:SGC) » Definitions » Beneish M-Score
中文

Superior Group Of (Superior Group Of) Beneish M-Score : -3.32 (As of Apr. 25, 2024)


View and export this data going back to 1992. Start your Free Trial

What is Superior Group Of 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 -3.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SGC' s Beneish M-Score Range Over the Past 10 Years
Min: -3.32   Med: -2.31   Max: -1.65
Current: -3.32

During the past 13 years, the highest Beneish M-Score of Superior Group Of was -1.65. The lowest was -3.32. And the median was -2.31.


Superior Group Of Beneish M-Score Historical Data

The historical data trend for Superior Group Of'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.

Superior Group Of Beneish M-Score Chart

Superior Group Of 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 -2.55 -2.29 -2.32 -2.41 -3.32

Superior Group Of 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 -2.41 -2.88 -3.01 -3.14 -3.32

Competitive Comparison of Superior Group Of's Beneish M-Score

For the Apparel Manufacturing subindustry, Superior Group Of'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.


Superior Group Of's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Superior Group Of's Beneish M-Score distribution charts can be found below:

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



Superior Group Of 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 Superior Group Of 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 * 1.0085+0.528 * 0.8916+0.404 * 1.0794+0.892 * 0.9386+0.115 * 0.996
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.099+4.679 * -0.166072-0.327 * 0.9086
=-3.32

* 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 $152.5 Mil.
Revenue was 147.241 + 136.126 + 129.162 + 130.773 = $543.3 Mil.
Gross Profit was 55.645 + 53.198 + 47.596 + 47.108 = $203.5 Mil.
Total Current Assets was $279.4 Mil.
Total Assets was $422.5 Mil.
Property, Plant and Equipment(Net PPE) was $64.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $14.0 Mil.
Selling, General, & Admin. Expense(SGA) was $184.1 Mil.
Total Current Liabilities was $100.6 Mil.
Long-Term Debt & Capital Lease Obligation was $101.6 Mil.
Net Income was 3.557 + 3.114 + 1.213 + 0.888 = $8.8 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.0 Mil.
Cash Flow from Operations was 19.541 + 21.293 + 13.045 + 25.05 = $78.9 Mil.
Total Receivables was $161.1 Mil.
Revenue was 148.613 + 138.703 + 147.933 + 143.582 = $578.8 Mil.
Gross Profit was 44.808 + 50.637 + 48.133 + 49.781 = $193.4 Mil.
Total Current Assets was $318.0 Mil.
Total Assets was $456.9 Mil.
Property, Plant and Equipment(Net PPE) was $60.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $13.0 Mil.
Selling, General, & Admin. Expense(SGA) was $178.4 Mil.
Total Current Liabilities was $85.2 Mil.
Long-Term Debt & Capital Lease Obligation was $155.5 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)
=(152.516 / 543.302) / (161.119 / 578.831)
=0.28072 / 0.278352
=1.0085

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)
=(193.359 / 578.831) / (203.547 / 543.302)
=0.334051 / 0.374648
=0.8916

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 - (279.36 + 64.799) / 422.45) / (1 - (317.983 + 60.505) / 456.941)
=0.185326 / 0.171692
=1.0794

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
=543.302 / 578.831
=0.9386

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))
=(13.004 / (13.004 + 60.505)) / (13.995 / (13.995 + 64.799))
=0.176904 / 0.177615
=0.996

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)
=(184.06 / 543.302) / (178.436 / 578.831)
=0.33878 / 0.30827
=1.099

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)
=((101.598 + 100.589) / 422.45) / ((155.503 + 85.192) / 456.941)
=0.478606 / 0.526753
=0.9086

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
=(8.772 - 0 - 78.929) / 422.45
=-0.166072

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.

Superior Group Of has a M-score of -3.32 suggests that the company is unlikely to be a manipulator.


Superior Group Of Beneish M-Score Related Terms

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


Superior Group Of (Superior Group Of) Business Description

Traded in Other Exchanges
Address
10055 Seminole Boulevard, Seminole, FL, USA, 33772
Superior Group Of Companies Inc designs apparel products. The company's operating segment includes Branded Products; Healthcare Apparel and Contact Centers. It generates maximum revenue from the Branded Products segment. The Branded Products segment produce and sell customized merchandising solutions, promotional products and branded uniform programs to customers.
Executives
Michael Koempel officer: CFO 10055 SEMINOLE BLVD, SEMINOLE FL 33777
Michael Benstock director, officer: Chief Executive Officer C/O SUPERIOR UNIFORM GROUP INC, 10055 SEMINOLE BLVD, SEMINOLE FL 33772
Todd E Siegel director 2003 GANDY BLVD. NORTH, SUITE 800, ST. PETERSBURG FL 33702
Catherine Beldotti Donlan officer: President, SUG Healthcare 10055 SEMINOLE BLVD, SEMINOLE FL 33777
Paul V Mellini director SUPERIOR UNIFORM GROUP, INC., 10055 SEMINOLE BLVD., SEMINOLE FL 33772
Sidney Kirschner director C/O SUPERIOR UNIFORM GROUP INC, PO BOX 4002, SEMINOLE FL 33775
Jake Himelstein officer: President, BAMKO, LLC 10055 SEMINOLE BLVD, SEMINOLE FL 33777
Robin Hensley director C/O SUPERIOR UNIFORM GROUP INC, PO BOX 4002, SEMINOLE FL 33775
Philip Koosed other: President of BAMKO, LLC 10055 SEMINOLE BLVD., SEMINOLE X1 33772
Venita Elaine Fields director 10055 SEMINOLE BLVD., SEMINOLE FL 33772
Jordan M. Alpert officer: Secretary & General Counsel SUPERIOR UNIFORM GROUP, INC., 10055 SEMINOLE BLVD., SEMINOLE FL 33772
Michael Attinella officer: CFO & Treasurer C/O SUPERIOR GROUP OF COMPANIES, INC., 10055 SEMINOLE BLVE, SEMINOLE FL 33772
Demott Andrew D Jr officer: Senior V.P., CFO C/O SUPERIOR UNIFORM GROUP INC, 10055 SEMINOLE BLVD, SEMINOLE FL 33772
Gerald M Benstock director, 10 percent owner, officer: Chairman of the Board SUPERIOR UNIFORM GROUP INC, 10055 SEMINOLE BLVD, SEMINOLE FL 33772
Dominic Leide V.P. Admin & Customer Support, other: President of The Office Gurus SUPERIOR UNIFORM GROUP, INC., 10055 SEMINOLE BLVD., SEMINOLE FL 33772