Switch to:
Synaptics Inc (NAS:SYNA)
Beneish M-Score
-2.54 (As of Today)

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

Synaptics Inc has a M-score of -2.54 suggests that the company is not a manipulator.

SYNA' s 10-Year Beneish M-Score Range
Min: -3.28   Max: -0.9
Current: -2.54

-3.28
-0.9

During the past 13 years, the highest Beneish M-Score of Synaptics Inc was -0.90. The lowest was -3.28. And the median was -2.40.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (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 Synaptics Inc 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 * 0.9518+0.528 * 1.1121+0.404 * 1.7168+0.892 * 1.3274+0.115 * 0.7388
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0085+4.679 * -0.1218-0.327 * 1.1763
=-2.54

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Sep14) TTM:Last Year (Sep13) TTM:
Accounts Receivable was $194.5 Mil.
Revenue was 282.741 + 314.898 + 204.271 + 205.763 = $1,007.7 Mil.
Gross Profit was 120.189 + 139.826 + 92.43 + 94.545 = $447.0 Mil.
Total Current Assets was $740.6 Mil.
Total Assets was $1,024.0 Mil.
Property, Plant and Equipment(Net PPE) was $96.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $26.6 Mil.
Selling, General & Admin. Expense(SGA) was $109.6 Mil.
Total Current Liabilities was $254.6 Mil.
Long-Term Debt was $0.0 Mil.
Net Income was 26.586 + 34.472 + -40.056 + 17.334 = $38.3 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.0 Mil.
Cash Flow from Operations was 60.42 + 40.493 + 5.329 + 56.854 = $163.1 Mil.
Accounts Receivable was $153.9 Mil.
Revenue was 222.607 + 230.183 + 163.324 + 143.04 = $759.2 Mil.
Gross Profit was 109.279 + 115.121 + 81.083 + 69.03 = $374.5 Mil.
Total Current Assets was $550.0 Mil.
Total Assets was $684.0 Mil.
Property, Plant and Equipment(Net PPE) was $61.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $11.7 Mil.
Selling, General & Admin. Expense(SGA) was $81.8 Mil.
Total Current Liabilities was $142.2 Mil.
Long-Term Debt was $2.3 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in 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)
=(194.488 / 1007.673) / (153.939 / 759.154)
=0.19300706 / 0.20277704
=0.9518

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)
=(139.826 / 759.154) / (120.189 / 1007.673)
=0.49332942 / 0.44358636
=1.1121

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 plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (740.632 + 96.481) / 1024.049) / (1 - (550.016 + 61.225) / 683.968)
=0.18254595 / 0.106331
=1.7168

4. SGI = Sales Growth Index

Ratio of sales 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
=1007.673 / 759.154
=1.3274

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation 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))
=(11.65 / (11.65 + 61.225)) / (26.641 / (26.641 + 96.481))
=0.15986278 / 0.21637888
=0.7388

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses 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)
=(109.554 / 1007.673) / (81.836 / 759.154)
=0.10871979 / 0.10779894
=1.0085

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$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((0 + 254.554) / 1024.049) / ((2.305 + 142.235) / 683.968)
=0.248576 / 0.21132568
=1.1763

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
=(38.336 - 0 - 163.096) / 1024.049
=-0.1218

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

Synaptics Inc has a M-score of -2.54 suggests that the company will not be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Synaptics Inc Annual Data

Jun05Jun06Jun07Jun08Jun09Jun10Jun11Jun12Jun13Jun14
DSRI 0.98911.13591.15290.90360.9321.10110.7951.2121.17770.9202
GMI 0.91111.02791.13120.97171.00930.99820.98590.88190.94951.0668
AQI 3.23710.92490.62013.3381.04690.88090.93311.06340.80991.8335
SGI 1.56170.88671.44561.35341.31091.08791.16250.91591.21041.4279
DEPI 4.0040.84090.95340.82620.86090.79320.8421.01341.8720.7459
SGAI 0.86931.71520.89490.98110.85621.02160.98241.11560.93910.8796
LVGI 3.09930.91960.89751.31130.62680.72720.79810.95621.1031.1345
TATA -0.0269-0.0517-0.0238-0.1208-0.0617-0.1461-0.0569-0.0874-0.0047-0.0832
M-score -1.58-2.83-2.09-2.01-2.40-2.98-2.77-2.81-2.18-2.24

Synaptics Inc Quarterly Data

Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14
DSRI 1.2121.09851.19541.0841.17771.12070.88140.92840.92020.9518
GMI 0.88190.8980.9290.95050.94950.95350.9721.00681.06681.1121
AQI 1.06341.08031.22061.46030.80990.82571.68111.58481.83351.7168
SGI 0.91590.93610.95521.03071.21041.40111.52371.5111.42791.3274
DEPI 1.01341.46121.57491.71111.8721.29911.07850.36650.74590.7388
SGAI 1.11561.10711.12421.06020.93910.80850.76470.79880.87961.0085
LVGI 0.95620.87131.02011.15681.1031.04890.90470.99241.13451.1763
TATA -0.0874-0.0945-0.083-0.0422-0.00470.0385-0.011-0.0739-0.0832-0.1218
M-score -2.81-2.83-2.64-2.39-2.18-1.87-1.83-2.23-2.24-2.54
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK