GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Strattec Security Corp (NAS:STRT) » Definitions » Beneish M-Score

Strattec Security (Strattec Security) Beneish M-Score

: -2.45 (As of Today)
View and export this data going back to 1995. Start your Free Trial

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 -2.45 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

STRT' s Beneish M-Score Range Over the Past 10 Years
Min: -3.39   Med: -2.5   Max: -1.87
Current: -2.45

During the past 13 years, the highest Beneish M-Score of Strattec Security was -1.87. The lowest was -3.39. And the median was -2.50.


Strattec Security Beneish M-Score Historical Data

The historical data trend for Strattec Security'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.

Strattec Security Annual Data
Trend Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.66 -3.39 -2.34 -2.31 -2.54

Strattec Security 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 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 Premium Member Only Premium Member Only Premium Member Only -2.60 -2.37 -2.54 -2.34 -2.45

Competitive Comparison

For the Auto Parts subindustry, Strattec Security'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.


Strattec Security Beneish M-Score Distribution

For the Vehicles & Parts industry and Consumer Cyclical sector, Strattec Security's Beneish M-Score distribution charts can be found below:

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



Strattec Security 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 Strattec Security 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 * 1.1155+0.528 * 0.9653+0.404 * 0.4825+0.892 * 1.0863+0.115 * 1.0139
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9389+4.679 * 0.018426-0.327 * 1.0651
=-2.45

* 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 $88.7 Mil.
Revenue was 118.532 + 135.406 + 132.219 + 127.183 = $513.3 Mil.
Gross Profit was 13.497 + 18.72 + 12.268 + 10.001 = $54.5 Mil.
Total Current Assets was $222.3 Mil.
Total Assets was $331.8 Mil.
Property, Plant and Equipment(Net PPE) was $90.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $17.4 Mil.
Selling, General, & Admin. Expense(SGA) was $49.7 Mil.
Total Current Liabilities was $106.3 Mil.
Long-Term Debt & Capital Lease Obligation was $0.0 Mil.
Net Income was 1.022 + 4.165 + -2.7 + -2.256 = $0.2 Mil.
Non Operating Income was 1.197 + -0.032 + -1.089 + -0.404 = $-0.3 Mil.
Cash Flow from Operations was -3.042 + -3.872 + 2.583 + -1.223 = $-5.6 Mil.
Total Receivables was $73.2 Mil.
Revenue was 113.184 + 120.36 + 123.073 + 115.943 = $472.6 Mil.
Gross Profit was 7.387 + 12.496 + 13.896 + 14.638 = $48.4 Mil.
Total Current Assets was $189.3 Mil.
Total Assets was $320.8 Mil.
Property, Plant and Equipment(Net PPE) was $92.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $18.2 Mil.
Selling, General, & Admin. Expense(SGA) was $48.7 Mil.
Total Current Liabilities was $79.5 Mil.
Long-Term Debt & Capital Lease Obligation was $17.0 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)
=(88.708 / 513.34) / (73.205 / 472.56)
=0.172806 / 0.154912
=1.1155

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)
=(48.417 / 472.56) / (54.486 / 513.34)
=0.102457 / 0.10614
=0.9653

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 - (222.297 + 90.137) / 331.751) / (1 - (189.28 + 92.777) / 320.771)
=0.058227 / 0.12069
=0.4825

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
=513.34 / 472.56
=1.0863

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))
=(18.209 / (18.209 + 92.777)) / (17.402 / (17.402 + 90.137))
=0.164066 / 0.16182
=1.0139

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)
=(49.711 / 513.34) / (48.738 / 472.56)
=0.096838 / 0.103136
=0.9389

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)
=((0 + 106.336) / 331.751) / ((17 + 79.536) / 320.771)
=0.32053 / 0.30095
=1.0651

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
=(0.231 - -0.328 - -5.554) / 331.751
=0.018426

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.

Strattec Security has a M-score of -2.45 suggests that the company is unlikely to be a manipulator.


Strattec Security Beneish M-Score Related Terms

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


Strattec Security (Strattec Security) Business Description

Traded in Other Exchanges
Address
3333 West Good Hope Road, Milwaukee, WI, USA, 53209
Strattec Security Corp designs develops, manufactures and markets mechanical locks, electronically enhanced locks and keys. It also produces ignition lock housings; access control products, including latches, power sliding door systems, and door handles. Strattec ships products to customer locations in the United States, Canada, Mexico, Europe, South America, Korea and China, and provides full-service aftermarket support. Strattec also supplies products for the heavy truck and recreational vehicle markets, as well as precision, die castings.
Executives
Gamco Investors, Inc. Et Al 10 percent owner 191 MASON STREET, GREENWICH CT 06830
Liebau Frederic Jack Jr director P.O. BOX 2200, PASADENA CA 91102-2200
Bruce M Lisman director C/O MERCHANTS BANK, 275 KENNEDY DR, S. BURLINGTON VT 05403
Richard P Messina officer: VP-Strattec Power Access LLC C/O STRATTEC SECURITY CORPORATION, 3333 WEST GOOD HOPE ROAD, MILWAUKEE WI 53209
Ggcp, Inc. 10 percent owner 189 MASON STREET, GREENWICH CT 06830
Associated Capital Group, Inc. 10 percent owner 191 MASON STREET, GREENWICH CT 06830
Mario J Gabelli 10 percent owner 191 MASON STREET, GREENWICH CT 06830
Dennis Bowe officer: Vice President and CFO 3333 WEST GOOD HOPE ROAD, MILWAUKEE WI 53209
Patrick J Hansen officer: Vice Pres., CFO and Secretary C/O MACHTEN, INC., 1516 BARLOW STREET, SUITE D, TRAVERSE CITY MI 49686
Frank Krejci director
Tina M Chang director 375 BISHOPS WAY, SUITE 105, BROOKFIELD WI 53005
Stratton Harold M Ii director, officer: Chairman of the Board & CEO P.O. BOX 8057, NAPLES FL 34101
Al-waleed H. Hamdan officer: VP of Product Management 3333 WEST GOOD HOPE ROAD, MILWAUKEE WI 53209
Rolando Guillot officer: Vice Pres.-Mexican Operations C/O STRATTEC SECURITY CORPORATION, 3333 WEST GOOD HOPE ROAD, MILWAUKEE WI 53209
Brian J Reetz officer: VP - Security Products C/O STRATTEC SECURITY CORPORATION, 3333 WEST GOOD HOPE ROAD, MILWAUKEE WI 53209