Umicore Beneish M-Score Historical Data
The historical data trend for Umicore'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.
Umicore Beneish M-Score Chart
|
Umicore Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.29 |
-2.55 |
-2.81 |
-2.52 |
-2.88 |
|
Umicore Semi-Annual Data
|
|
Jun14 |
Dec14 |
Jun15 |
Dec15 |
Jun16 |
Dec16 |
Jun17 |
Dec17 |
Jun18 |
Dec18 |
Jun19 |
Dec19 |
Jun20 |
Dec20 |
Jun21 |
Dec21 |
Jun22 |
Dec22 |
Jun23 |
Dec23 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.81 |
- |
-2.52 |
- |
-2.88 |
Competitive Comparison of Umicore's Beneish M-Score
For the Pollution & Treatment Controls subindustry, Umicore'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.
Umicore's Beneish M-Score Distribution in the Industrial Products Industry
For the Industrial Products industry and Industrials sector, Umicore's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Umicore's Beneish M-Score falls into.
Umicore 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 Umicore 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 * 0.9607 | + | 0.528 * 0.7764 | + | 0.404 * 1.294 | + | 0.892 * 0.7393 | + | 0.115 * 1.1334 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0 | + | 4.679 * -0.065985 | - | 0.327 * 0.9726 |
| = | -2.86 |
* 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 $1,295 Mil.
Revenue was $19,919 Mil.
Gross Profit was $1,947 Mil.
Total Current Assets was $6,337 Mil.
Total Assets was $10,868 Mil.
Property, Plant and Equipment(Net PPE) was $3,312 Mil.
Depreciation, Depletion and Amortization(DDA) was $326 Mil.
Selling, General, & Admin. Expense(SGA) was $0 Mil.
Total Current Liabilities was $3,921 Mil.
Long-Term Debt & Capital Lease Obligation was $2,209 Mil.
Net Income was $420 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $1,137 Mil.
|
Total Receivables was $1,823 Mil.
Revenue was $26,944 Mil.
Gross Profit was $2,045 Mil.
Total Current Assets was $6,937 Mil.
Total Assets was $10,532 Mil.
Property, Plant and Equipment(Net PPE) was $2,683 Mil.
Depreciation, Depletion and Amortization(DDA) was $303 Mil.
Selling, General, & Admin. Expense(SGA) was $87 Mil.
Total Current Liabilities was $4,380 Mil.
Long-Term Debt & Capital Lease Obligation was $1,729 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) |
| = | (1295.044 / 19919.182) | / | (1823.375 / 26944.41) |
| = | 0.065015 | / | 0.067672 |
| | = | 0.9607 |
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) |
| = | (2045.257 / 26944.41) | / | (1947.357 / 19919.182) |
| = | 0.075907 | / | 0.097763 |
| | = | 0.7764 |
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 - (6337.116 + 3311.607) / 10867.688) | / | (1 - (6936.756 + 2682.522) / 10532.174) |
| = | 0.112164 | / | 0.086677 |
| | = | 1.294 |
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 |
| = | 19919.182 | / | 26944.41 |
| | = | 0.7393 |
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)) |
| = | (302.868 / (302.868 + 2682.522)) | / | (325.546 / (325.546 + 3311.607)) |
| = | 0.10145 | / | 0.089506 |
| | = | 1.1334 |
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) |
| = | (0 / 19919.182) | / | (86.512 / 26944.41) |
| = | 0 | / | 0.003211 |
| | = | 0 |
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) |
| = | ((2209.21 + 3921.435) / 10867.688) | / | ((1729.346 + 4379.567) / 10532.174) |
| = | 0.564117 | / | 0.580024 |
| | = | 0.9726 |
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 |
| = | (419.929 - 0 | - | 1137.032) | / | 10867.688 |
| | = | -0.065985 |
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.
Umicore has a M-score of -2.86 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
UMICY has been successfully added to your