GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Del Monte Pacific Ltd (PHS:DELM) » Definitions » Beneish M-Score

Del Monte Pacific (PHS:DELM) Beneish M-Score : -2.69 (As of May. 27, 2024)


View and export this data going back to 2013. Start your Free Trial

What is Del Monte Pacific 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 Del Monte Pacific's Beneish M-Score or its related term are showing as below:

PHS:DELM' s Beneish M-Score Range Over the Past 10 Years
Min: -3.7   Med: -2.84   Max: 0.79
Current: -2.69

During the past 13 years, the highest Beneish M-Score of Del Monte Pacific was 0.79. The lowest was -3.70. And the median was -2.84.


Del Monte Pacific Beneish M-Score Historical Data

The historical data trend for Del Monte Pacific'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.

Del Monte Pacific Beneish M-Score Chart

Del Monte Pacific Annual Data
Trend Apr14 Apr15 Apr16 Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.80 -2.30 -3.48 -2.71 -2.42

Del Monte Pacific Quarterly Data
Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 -2.66 -2.42 -2.42 -2.67 -2.69

Competitive Comparison of Del Monte Pacific's Beneish M-Score

For the Packaged Foods subindustry, Del Monte Pacific'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.


Del Monte Pacific's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Del Monte Pacific's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Del Monte Pacific's Beneish M-Score falls into.



Del Monte Pacific 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 Del Monte Pacific 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 * 0.9627+0.528 * 1.3364+0.404 * 0.9489+0.892 * 1.0036+0.115 * 1.0604
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9124+4.679 * -0.079204-0.327 * 1.0208
=-2.71

* 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 (Jan24) TTM:Last Year (Jan23) TTM:
Total Receivables was ₱13,114 Mil.
Revenue was 37574.612 + 38761.068 + 30025.024 + 33966.493 = ₱140,327 Mil.
Gross Profit was 6776.262 + 7874.282 + 6292.534 + 6844.42 = ₱27,787 Mil.
Total Current Assets was ₱94,664 Mil.
Total Assets was ₱195,765 Mil.
Property, Plant and Equipment(Net PPE) was ₱45,587 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱11,371 Mil.
Selling, General, & Admin. Expense(SGA) was ₱19,490 Mil.
Total Current Liabilities was ₱107,678 Mil.
Long-Term Debt & Capital Lease Obligation was ₱64,887 Mil.
Net Income was -1685.524 + -493.432 + -760.078 + -691.513 = ₱-3,631 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₱0 Mil.
Cash Flow from Operations was 9663.756 + -5331.876 + 3108.702 + 4434.32 = ₱11,875 Mil.
Total Receivables was ₱13,572 Mil.
Revenue was 39583.609 + 40611.263 + 26530.211 + 33093.284 = ₱139,818 Mil.
Gross Profit was 8843.016 + 11927.604 + 7654.585 + 8574.627 = ₱37,000 Mil.
Total Current Assets was ₱86,815 Mil.
Total Assets was ₱182,616 Mil.
Property, Plant and Equipment(Net PPE) was ₱41,229 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱11,072 Mil.
Selling, General, & Admin. Expense(SGA) was ₱21,283 Mil.
Total Current Liabilities was ₱99,606 Mil.
Long-Term Debt & Capital Lease Obligation was ₱58,095 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)
=(13114.118 / 140327.197) / (13572.222 / 139818.367)
=0.093454 / 0.09707
=0.9627

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)
=(36999.832 / 139818.367) / (27787.498 / 140327.197)
=0.264628 / 0.198019
=1.3364

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 - (94664.068 + 45587.184) / 195764.947) / (1 - (86815.469 + 41228.866) / 182615.558)
=0.283573 / 0.298831
=0.9489

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
=140327.197 / 139818.367
=1.0036

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))
=(11071.768 / (11071.768 + 41228.866)) / (11371.477 / (11371.477 + 45587.184))
=0.211695 / 0.199644
=1.0604

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)
=(19490.091 / 140327.197) / (21282.994 / 139818.367)
=0.13889 / 0.152219
=0.9124

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)
=((64887.155 + 107678.187) / 195764.947) / ((58095.03 + 99605.94) / 182615.558)
=0.881493 / 0.863568
=1.0208

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
=(-3630.547 - 0 - 11874.902) / 195764.947
=-0.079204

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.

Del Monte Pacific has a M-score of -2.71 suggests that the company is unlikely to be a manipulator.


Del Monte Pacific Beneish M-Score Related Terms

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


Del Monte Pacific (PHS:DELM) Business Description

Traded in Other Exchanges
Address
17 Bukit Pasoh Road, Singapore, SGP, 089831
Del Monte Pacific Ltd is engaged in growing, processing, developing, manufacturing, marketing, distributing, and selling packaged fruits and vegetables, and other food products. The company operates through four divisions Packaged fruit and vegetable which includes the sale of processed fruit and vegetable products under the Del Monte and S&W brands; the Beverage segment includes the sale of pineapple juice in the can, tetra, and PET packaging, and pineapple juice concentrate; Culinary segment includes sale of packaged tomato-based products such as ketchup, tomato sauce, pasta sauce, recipe sauce, pizza sauce, pasta and other; and Fresh fruit and others includes sale of S&W branded fresh pineapples in Asia Pacific. The majority of the company's revenue comes from the Americas.

Del Monte Pacific (PHS:DELM) Headlines

No Headlines