GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Hampidjan HF (OISE:HAMP) » Definitions » Beneish M-Score

Hampidjan HF (OISE:HAMP) Beneish M-Score : -1.85 (As of May. 23, 2024)


View and export this data going back to 2007. Start your Free Trial

What is Hampidjan HF 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 -1.85 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OISE:HAMP' s Beneish M-Score Range Over the Past 10 Years
Min: -2.65   Med: -2.36   Max: -1.74
Current: -1.85

During the past 13 years, the highest Beneish M-Score of Hampidjan HF was -1.74. The lowest was -2.65. And the median was -2.36.


Hampidjan HF Beneish M-Score Historical Data

The historical data trend for Hampidjan HF'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.

Hampidjan HF Beneish M-Score Chart

Hampidjan HF 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 -2.65 -2.58 -2.27 -2.45 -1.85

Hampidjan HF Quarterly Data
Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Sep22 Dec22 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 - -2.45 - - -1.85

Competitive Comparison of Hampidjan HF's Beneish M-Score

For the Textile Manufacturing subindustry, Hampidjan HF'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.


Hampidjan HF's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

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

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



Hampidjan HF 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 Hampidjan HF 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 * 1.0505+0.528 * 1.0602+0.404 * 0.9796+0.892 * 1.7114+0.115 * 0.8628
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.017792-0.327 * 0.9131
=-1.85

* 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 kr8,982 Mil.
Revenue was kr48,839 Mil.
Gross Profit was kr13,160 Mil.
Total Current Assets was kr36,091 Mil.
Total Assets was kr74,291 Mil.
Property, Plant and Equipment(Net PPE) was kr25,709 Mil.
Depreciation, Depletion and Amortization(DDA) was kr2,135 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr13,991 Mil.
Long-Term Debt & Capital Lease Obligation was kr18,218 Mil.
Net Income was kr1,580 Mil.
Gross Profit was kr0 Mil.
Cash Flow from Operations was kr2,902 Mil.
Total Receivables was kr4,996 Mil.
Revenue was kr28,536 Mil.
Gross Profit was kr8,152 Mil.
Total Current Assets was kr20,116 Mil.
Total Assets was kr43,516 Mil.
Property, Plant and Equipment(Net PPE) was kr15,931 Mil.
Depreciation, Depletion and Amortization(DDA) was kr1,128 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr8,329 Mil.
Long-Term Debt & Capital Lease Obligation was kr12,333 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)
=(8982.241 / 48838.625) / (4995.815 / 28536.425)
=0.183917 / 0.175068
=1.0505

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)
=(8151.981 / 28536.425) / (13159.52 / 48838.625)
=0.285669 / 0.269449
=1.0602

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 - (36090.586 + 25709.399) / 74290.735) / (1 - (20115.81 + 15931.349) / 43515.917)
=0.168133 / 0.171633
=0.9796

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
=48838.625 / 28536.425
=1.7114

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))
=(1128.444 / (1128.444 + 15931.349)) / (2134.73 / (2134.73 + 25709.399))
=0.066146 / 0.076667
=0.8628

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)
=(0 / 48838.625) / (0 / 28536.425)
=0 / 0
=1

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)
=((18217.527 + 13991.277) / 74290.735) / ((12332.76 + 8329.009) / 43515.917)
=0.433551 / 0.474809
=0.9131

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
=(1580.125 - 0 - 2901.899) / 74290.735
=-0.017792

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.

Hampidjan HF has a M-score of -1.85 suggests that the company is unlikely to be a manipulator.


Hampidjan HF Beneish M-Score Related Terms

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


Hampidjan HF (OISE:HAMP) Business Description

Traded in Other Exchanges
N/A
Address
Skarfagaroar 4, Reykjavik, ISL
Hampidjan HF is engaged in the manufacturing of pelagic trawls for species such as redfish, blue whiting, herring & bottom trawls for species such as shrimp, langoustine, among others. It also manufactures ropes used in marine and offshore industry. Its products used for fishing, military, lifting, mooring, tugging.

Hampidjan HF (OISE:HAMP) Headlines

No Headlines