Switch to:
Twin Disc Inc (NAS:TWIN)
Beneish M-Score
-3.06 (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.

Twin Disc Inc has a M-score of -3.06 suggests that the company is not a manipulator.

TWIN' s 10-Year Beneish M-Score Range
Min: -3.19   Max: -2.25
Current: -3.06

-3.19
-2.25

During the past 13 years, the highest Beneish M-Score of Twin Disc Inc was -2.25. The lowest was -3.19. And the median was -2.57.


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 Twin Disc 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 * 0.9384+0.528 * 0.9583+0.404 * 0.8209+0.892 * 0.9251+0.115 * 0.986
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0731+4.679 * -0.0829-0.327 * 0.8824
=-3.06

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

This Year (Jun14) TTM:Last Year (Jun13) TTM:
Accounts Receivable was $40.2 Mil.
Revenue was 73.566 + 60.705 + 63.212 + 66.426 = $263.9 Mil.
Gross Profit was 21.515 + 16.528 + 18.544 + 20.667 = $77.3 Mil.
Total Current Assets was $180.1 Mil.
Total Assets was $267.0 Mil.
Property, Plant and Equipment(Net PPE) was $60.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $10.7 Mil.
Selling, General & Admin. Expense(SGA) was $67.4 Mil.
Total Current Liabilities was $57.0 Mil.
Long-Term Debt was $14.8 Mil.
Net Income was 2.324 + -0.475 + 0.518 + 1.277 = $3.6 Mil.
Non Operating Income was -0.061 + -0.068 + 0.119 + 0.034 = $0.0 Mil.
Cash Flow from Operations was 7.962 + -1.83 + 9.895 + 9.722 = $25.7 Mil.
Accounts Receivable was $46.3 Mil.
Revenue was 75.931 + 68.232 + 72.325 + 68.793 = $285.3 Mil.
Gross Profit was 20.623 + 17.674 + 22.311 + 19.416 = $80.0 Mil.
Total Current Assets was $188.5 Mil.
Total Assets was $285.5 Mil.
Property, Plant and Equipment(Net PPE) was $62.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $10.8 Mil.
Selling, General & Admin. Expense(SGA) was $67.9 Mil.
Total Current Liabilities was $63.5 Mil.
Long-Term Debt was $23.5 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)
=(40.219 / 263.909) / (46.331 / 285.281)
=0.15239723 / 0.16240479
=0.9384

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)
=(16.528 / 285.281) / (21.515 / 263.909)
=0.28050939 / 0.29272969
=0.9583

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 - (180.097 + 60.267) / 266.985) / (1 - (188.472 + 62.315) / 285.458)
=0.09970972 / 0.12145745
=0.8209

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
=263.909 / 285.281
=0.9251

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))
=(10.838 / (10.838 + 62.315)) / (10.657 / (10.657 + 60.267))
=0.14815524 / 0.15025943
=0.986

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)
=(67.406 / 263.909) / (67.899 / 285.281)
=0.2554138 / 0.23800744
=1.0731

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)
=((14.8 + 56.98) / 266.985) / ((23.472 + 63.503) / 285.458)
=0.26885406 / 0.3046858
=0.8824

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
=(3.644 - 0.024 - 25.749) / 266.985
=-0.0829

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.

Twin Disc Inc has a M-score of -3.06 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.

Twin Disc Inc Annual Data

Jun05Jun06Jun07Jun08Jun09Jun10Jun11Jun12Jun13Jun14
DSRI 0.86691.33120.86721.02180.88571.04721.03970.9070.9110.9384
GMI 0.98720.85960.94251.02621.14761.03670.7661.0151.21840.9583
AQI 0.9060.79410.86190.97021.28591.18790.75630.85170.91540.8209
SGI 1.1741.11361.30381.04570.89120.76971.36421.14650.80160.9251
DEPI 1.18541.11120.9811.08790.80460.89661.10240.9380.94150.986
SGAI 1.02360.99730.97821.00291.02261.22220.94030.87371.15881.0731
LVGI 1.02291.16170.91450.99020.88870.86911.0160.8810.97420.8824
TATA -0.0312-0.01490.01620.0186-0.0022-0.13650.01680.0363-0.0741-0.0829
M-score -2.63-2.34-2.31-2.32-2.49-3.19-2.25-2.26-3.03-3.06

Twin Disc Inc Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
DSRI 0.94840.9070.75280.68660.76370.9110.96521.10280.86910.9384
GMI 0.90471.0151.11621.18661.26381.21851.11811.09391.00050.9583
AQI 0.68420.85170.88190.94961.1310.91540.86410.86610.83270.8209
SGI 1.28771.14651.03940.98410.85530.80160.8240.82290.87170.9251
DEPI 0.98170.9380.93120.98570.97560.94150.94520.94680.95720.986
SGAI 0.90920.87370.95830.94791.07541.15881.09841.15891.09061.0731
LVGI 1.05610.8810.87570.83110.84870.97420.87560.90010.93520.8824
TATA 0.07970.0361-0.002-0.0497-0.0839-0.0741-0.1058-0.1156-0.1113-0.0829
M-score -2.08-2.26-2.63-2.87-2.99-3.03-3.14-3.09-3.30-3.06
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