GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Devices & Instruments » Medistim ASA (OSTO:MEDIO) » Definitions » Beneish M-Score

Medistim ASA (OSTO:MEDIO) Beneish M-Score : -2.69 (As of Apr. 28, 2024)


View and export this data going back to 2004. Start your Free Trial

What is Medistim ASA 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 -2.69 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:MEDIO' s Beneish M-Score Range Over the Past 10 Years
Min: -2.95   Med: -2.69   Max: -2.13
Current: -2.69

During the past 13 years, the highest Beneish M-Score of Medistim ASA was -2.13. The lowest was -2.95. And the median was -2.69.


Medistim ASA Beneish M-Score Historical Data

The historical data trend for Medistim ASA'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.

Medistim ASA Beneish M-Score Chart

Medistim ASA 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 -2.88 -2.70 -2.69 -2.13 -2.69

Medistim ASA 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 -2.13 - - - -2.69

Competitive Comparison of Medistim ASA's Beneish M-Score

For the Medical Devices subindustry, Medistim ASA'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.


Medistim ASA's Beneish M-Score Distribution in the Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Medistim ASA's Beneish M-Score distribution charts can be found below:

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



Medistim ASA 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 Medistim ASA 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 * 0.7134+0.528 * 0.9955+0.404 * 1.1936+0.892 * 1.0717+0.115 * 1.0684
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2245+4.679 * -0.01852-0.327 * 0.8997
=-2.69

* 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 kr80.7 Mil.
Revenue was kr521.1 Mil.
Gross Profit was kr408.8 Mil.
Total Current Assets was kr391.6 Mil.
Total Assets was kr505.7 Mil.
Property, Plant and Equipment(Net PPE) was kr57.3 Mil.
Depreciation, Depletion and Amortization(DDA) was kr23.7 Mil.
Selling, General, & Admin. Expense(SGA) was kr51.9 Mil.
Total Current Liabilities was kr94.3 Mil.
Long-Term Debt & Capital Lease Obligation was kr9.3 Mil.
Net Income was kr103.8 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr113.2 Mil.
Total Receivables was kr105.5 Mil.
Revenue was kr486.3 Mil.
Gross Profit was kr379.8 Mil.
Total Current Assets was kr385.9 Mil.
Total Assets was kr482.7 Mil.
Property, Plant and Equipment(Net PPE) was kr51.3 Mil.
Depreciation, Depletion and Amortization(DDA) was kr23.3 Mil.
Selling, General, & Admin. Expense(SGA) was kr39.5 Mil.
Total Current Liabilities was kr99.8 Mil.
Long-Term Debt & Capital Lease Obligation was kr10.0 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)
=(80.674 / 521.109) / (105.527 / 486.262)
=0.154812 / 0.217017
=0.7134

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)
=(379.776 / 486.262) / (408.83 / 521.109)
=0.781011 / 0.784538
=0.9955

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 - (391.566 + 57.306) / 505.718) / (1 - (385.894 + 51.312) / 482.659)
=0.112407 / 0.094172
=1.1936

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
=521.109 / 486.262
=1.0717

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))
=(23.288 / (23.288 + 51.312)) / (23.657 / (23.657 + 57.306))
=0.312172 / 0.292195
=1.0684

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)
=(51.884 / 521.109) / (39.538 / 486.262)
=0.099565 / 0.08131
=1.2245

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)
=((9.26 + 94.284) / 505.718) / ((10.02 + 99.822) / 482.659)
=0.204747 / 0.227577
=0.8997

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
=(103.823 - 0 - 113.189) / 505.718
=-0.01852

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.

Medistim ASA has a M-score of -2.69 suggests that the company is unlikely to be a manipulator.


Medistim ASA Beneish M-Score Related Terms

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


Medistim ASA (OSTO:MEDIO) Business Description

Traded in Other Exchanges
Address
Okernveien 94, Oslo, NOR, 0579
Medistim ASA is a medical device company. It is engaged in researching, developing, producing, distributing and sales of medical equipment through its own business or through participation in other companies, as well related activities. The company's business is focused on cardiac and vascular surgery. The group operates in the USA, Europe, Asia and the Rest of the World. The firm's activity is split into three strategic operating units, Lease of equipment; Lease of equipment and Distribution and sales of third-party products.

Medistim ASA (OSTO:MEDIO) Headlines

No Headlines