GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Nemak SAB de CV (OTCPK:NMAKF) » Definitions » Beneish M-Score

NemakB de CV (NemakB de CV) Beneish M-Score : -42.34 (As of Jun. 14, 2024)


View and export this data going back to 2021. Start your Free Trial

What is NemakB de CV 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 -42.34 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

NMAKF' s Beneish M-Score Range Over the Past 10 Years
Min: -269.65   Med: -2.82   Max: -0.89
Current: -42.34

During the past 12 years, the highest Beneish M-Score of NemakB de CV was -0.89. The lowest was -269.65. And the median was -2.82.


NemakB de CV Beneish M-Score Historical Data

The historical data trend for NemakB de CV'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.

NemakB de CV Beneish M-Score Chart

NemakB de CV 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 -2.57 -2.95 -2.31 -260.75 -41.33

NemakB de CV Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -150.41 -40.08 -41.04 -41.33 -42.34

Competitive Comparison of NemakB de CV's Beneish M-Score

For the Auto Parts subindustry, NemakB de CV'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.


NemakB de CV's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, NemakB de CV's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where NemakB de CV's Beneish M-Score falls into.



NemakB de CV 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 NemakB de CV 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 * 0.8306+0.528 * 1.009+0.404 * 0.9326+0.892 * 1.0322+0.115 * 0.9999
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0994+4.679 * -8.262603-0.327 * 0.5871
=-41.17

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was $621 Mil.
Revenue was 1211.315 + 1140.358 + 1273 + 1323 = $4,948 Mil.
Gross Profit was 140.741 + 94.071 + 158 + 153 = $546 Mil.
Total Current Assets was $1,855 Mil.
Total Assets was $5,491 Mil.
Property, Plant and Equipment(Net PPE) was $2,967 Mil.
Depreciation, Depletion and Amortization(DDA) was $83,083 Mil.
Selling, General, & Admin. Expense(SGA) was $350 Mil.
Total Current Liabilities was $1,980 Mil.
Long-Term Debt & Capital Lease Obligation was $90 Mil.
Net Income was 25.015 + -25.627 + 25 + 20 = $44 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was -10.786 + 0 + 0 + 45429 = $45,418 Mil.
Total Receivables was $724 Mil.
Revenue was 1257.246 + 1119.892 + 1219 + 1197 = $4,793 Mil.
Gross Profit was 131.895 + 113.634 + 154 + 134 = $534 Mil.
Total Current Assets was $1,920 Mil.
Total Assets was $5,306 Mil.
Property, Plant and Equipment(Net PPE) was $2,693 Mil.
Depreciation, Depletion and Amortization(DDA) was $75,214 Mil.
Selling, General, & Admin. Expense(SGA) was $308 Mil.
Total Current Liabilities was $1,864 Mil.
Long-Term Debt & Capital Lease Obligation was $1,544 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)
=(620.757 / 4947.673) / (724 / 4793.138)
=0.125464 / 0.151049
=0.8306

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)
=(533.529 / 4793.138) / (545.812 / 4947.673)
=0.111311 / 0.110317
=1.009

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 - (1855.458 + 2967.113) / 5491.469) / (1 - (1920 + 2693) / 5306)
=0.121807 / 0.130607
=0.9326

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
=4947.673 / 4793.138
=1.0322

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))
=(75214.386 / (75214.386 + 2693)) / (83083.139 / (83083.139 + 2967.113))
=0.965433 / 0.965519
=0.9999

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)
=(349.764 / 4947.673) / (308.203 / 4793.138)
=0.070693 / 0.064301
=1.0994

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)
=((90.433 + 1980.217) / 5491.469) / ((1544 + 1864) / 5306)
=0.377067 / 0.642292
=0.5871

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
=(44.388 - 0 - 45418.214) / 5491.469
=-8.262603

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.

NemakB de CV has a M-score of -41.17 suggests that the company is unlikely to be a manipulator.


NemakB de CV Beneish M-Score Related Terms

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


NemakB de CV (NemakB de CV) Business Description

Traded in Other Exchanges
Address
Libramiento Arco Vial Km. 3.8, Garcia, Mexico, NL, MEX, 66000
Nemak SAB de CV is a Mexican company that is active in the automotive industry. The company is engaged in the production of complex aluminum components for powertrain and body structure applications. Its product portfolio includes cylinder heads, engine blocks, transmission parts, structural parts, cargo floor reinforcement, reinforcement side members, transmission housing, shock tower, cross member, support bracket, frame rail, and other components. The company has business operations in Canada, the United States, Mexico, Brazil, Spain, Germany, Poland, Russia, India, China, and others. Nemak earns nearly half of its revenue from North America.