GURUFOCUS.COM » STOCK LIST » Basic Materials » Agriculture » Yara International ASA (OSTO:YARo) » Definitions » Beneish M-Score

Yara International ASA (OSTO:YARO) Beneish M-Score : -3.11 (As of May. 22, 2024)


View and export this data going back to 2000. Start your Free Trial

What is Yara International 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 -3.11 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:YARo' s Beneish M-Score Range Over the Past 10 Years
Min: -3.19   Med: -2.71   Max: -2.03
Current: -3.11

During the past 13 years, the highest Beneish M-Score of Yara International ASA was -2.03. The lowest was -3.19. And the median was -2.71.


Yara International ASA Beneish M-Score Historical Data

The historical data trend for Yara International 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.

Yara International ASA Beneish M-Score Chart

Yara International 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 -2.91 -3.19 -2.28 -2.03 -3.11

Yara International ASA 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 - - - -3.11 -

Competitive Comparison of Yara International ASA's Beneish M-Score

For the Agricultural Inputs subindustry, Yara International 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.


Yara International ASA's Beneish M-Score Distribution in the Agriculture Industry

For the Agriculture industry and Basic Materials sector, Yara International ASA's Beneish M-Score distribution charts can be found below:

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



Yara International 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 Yara International 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 * 1.1564+0.528 * 1.2674+0.404 * 1.2132+0.892 * 0.6893+0.115 * 0.9896
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.402+4.679 * -0.139764-0.327 * 0.9961
=-3.11

* 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 kr20,234 Mil.
Revenue was kr162,788 Mil.
Gross Profit was kr35,193 Mil.
Total Current Assets was kr65,543 Mil.
Total Assets was kr169,075 Mil.
Property, Plant and Equipment(Net PPE) was kr81,220 Mil.
Depreciation, Depletion and Amortization(DDA) was kr10,697 Mil.
Selling, General, & Admin. Expense(SGA) was kr4,325 Mil.
Total Current Liabilities was kr39,180 Mil.
Long-Term Debt & Capital Lease Obligation was kr37,872 Mil.
Net Income was kr506 Mil.
Gross Profit was kr0 Mil.
Cash Flow from Operations was kr24,137 Mil.
Total Receivables was kr25,382 Mil.
Revenue was kr236,154 Mil.
Gross Profit was kr64,705 Mil.
Total Current Assets was kr85,166 Mil.
Total Assets was kr177,664 Mil.
Property, Plant and Equipment(Net PPE) was kr73,172 Mil.
Depreciation, Depletion and Amortization(DDA) was kr9,524 Mil.
Selling, General, & Admin. Expense(SGA) was kr4,476 Mil.
Total Current Liabilities was kr42,860 Mil.
Long-Term Debt & Capital Lease Obligation was kr38,424 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)
=(20233.749 / 162787.791) / (25381.977 / 236154.15)
=0.124295 / 0.107481
=1.1564

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)
=(64704.775 / 236154.15) / (35192.798 / 162787.791)
=0.273994 / 0.216188
=1.2674

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 - (65543.422 + 81219.831) / 169075.234) / (1 - (85166.462 + 73172.021) / 177663.958)
=0.131965 / 0.108775
=1.2132

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
=162787.791 / 236154.15
=0.6893

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))
=(9524.416 / (9524.416 + 73172.021)) / (10697.092 / (10697.092 + 81219.831))
=0.115173 / 0.116378
=0.9896

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)
=(4325.254 / 162787.791) / (4475.685 / 236154.15)
=0.02657 / 0.018952
=1.402

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)
=((37872.346 + 39180.472) / 169075.234) / ((38423.709 + 42859.874) / 177663.958)
=0.455731 / 0.457513
=0.9961

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
=(506.371 - 0 - 24137.027) / 169075.234
=-0.139764

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.

Yara International ASA has a M-score of -3.11 suggests that the company is unlikely to be a manipulator.


Yara International ASA Beneish M-Score Related Terms

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


Yara International ASA (OSTO:YARO) Business Description

Address
Drammensveien 131, Oslo, NOR, 0277
Yara International ASA is a Crop nutrition company. The company converts natural gas into nitrogen products. It is engaged in the production of ammonia, mineral fertilizers, and industrial products. The firm also develops and markets environmental solutions and essential products for industrial applications. It markets and distributes a complete range of crop nutrition products and programs globally. The fertilizers and crop nutrition programs help to produce the food required for the growing world population. Industrial products and solutions reduce emissions, improve air quality and support safe and efficient operations.

Yara International ASA (OSTO:YARO) Headlines

No Headlines