Vestum AB Beneish M-Score Historical Data
The historical data trend for Vestum AB'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.
Vestum AB Beneish M-Score Chart
|
Vestum AB Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-4.11 |
-6.38 |
- |
-0.48 |
-3.05 |
|
Vestum AB 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
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.83 |
-2.35 |
-2.65 |
-3.05 |
-3.17 |
Competitive Comparison of Vestum AB's Beneish M-Score
For the Engineering & Construction subindustry, Vestum AB'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.
Vestum AB's Beneish M-Score Distribution in the Construction Industry
For the Construction industry and Industrials sector, Vestum AB's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Vestum AB's Beneish M-Score falls into.
Vestum AB 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 Vestum AB 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 * 0.7788 | + | 0.528 * 1.0141 | + | 0.404 * 1.0704 | + | 0.892 * 1.0424 | + | 0.115 * 0.8444 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0 | + | 4.679 * -0.156485 | - | 0.327 * 0.9388 |
| = | -3.17 |
* 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 kr975 Mil.
Revenue was 1240 + 989 + 1666 + 1707 = kr5,602 Mil.
Gross Profit was 595 + 523 + 721 + 772 = kr2,611 Mil.
Total Current Assets was kr1,853 Mil.
Total Assets was kr8,103 Mil.
Property, Plant and Equipment(Net PPE) was kr765 Mil.
Depreciation, Depletion and Amortization(DDA) was kr503 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr2,621 Mil.
Long-Term Debt & Capital Lease Obligation was kr993 Mil.
Net Income was -161 + -387 + -42 + 47 = kr-543 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was 196 + 187 + 279 + 63 = kr725 Mil.
|
Total Receivables was kr1,201 Mil.
Revenue was 1278 + 863 + 1601 + 1632 = kr5,374 Mil.
Gross Profit was 615 + 482 + 681 + 762 = kr2,540 Mil.
Total Current Assets was kr2,726 Mil.
Total Assets was kr10,002 Mil.
Property, Plant and Equipment(Net PPE) was kr951 Mil.
Depreciation, Depletion and Amortization(DDA) was kr479 Mil.
Selling, General, & Admin. Expense(SGA) was kr156 Mil.
Total Current Liabilities was kr1,683 Mil.
Long-Term Debt & Capital Lease Obligation was kr3,069 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) |
| = | (975 / 5602) | / | (1201 / 5374) |
| = | 0.174045 | / | 0.223483 |
| | = | 0.7788 |
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) |
| = | (2540 / 5374) | / | (2611 / 5602) |
| = | 0.472646 | / | 0.466084 |
| | = | 1.0141 |
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 - (1853 + 765) / 8103) | / | (1 - (2726 + 951) / 10002) |
| = | 0.67691 | / | 0.632374 |
| | = | 1.0704 |
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 |
| = | 5602 | / | 5374 |
| | = | 1.0424 |
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)) |
| = | (479 / (479 + 951)) | / | (503 / (503 + 765)) |
| = | 0.334965 | / | 0.396688 |
| | = | 0.8444 |
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 / 5602) | / | (156 / 5374) |
| = | 0 | / | 0.029029 |
| | = | 0 |
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) |
| = | ((993 + 2621) / 8103) | / | ((3069 + 1683) / 10002) |
| = | 0.446008 | / | 0.475105 |
| | = | 0.9388 |
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 |
| = | (-543 - 0 | - | 725) | / | 8103 |
| | = | -0.156485 |
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.
Vestum AB has a M-score of -3.17 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
OSTO:VESTUM has been successfully added to your