WMT has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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.
During the past 13 years, the highest Beneish M-Score of Wal-Mart Stores Inc was -1.36. The lowest was -2.99. And the median was -2.56.
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 Wal-Mart Stores 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 * 1.0295||+||0.528 * 0.9797||+||0.404 * 1.1855||+||0.892 * 1.0078||+||0.115 * 0.9252|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.0415||+||4.679 * -0.09||-||0.327 * 1.0065|
|This Year (Jan17) TTM:||Last Year (Jan16) TTM:|
|Accounts Receivable was $5,835 Mil.|
Revenue was 130936 + 118179 + 120854 + 115904 = $485,873 Mil.
Gross Profit was 33193 + 30695 + 31369 + 29360 = $124,617 Mil.
Total Current Assets was $57,689 Mil.
Total Assets was $198,825 Mil.
Property, Plant and Equipment(Net PPE) was $114,178 Mil.
Depreciation, Depletion and Amortization(DDA) was $10,080 Mil.
Selling, General & Admin. Expense(SGA) was $101,853 Mil.
Total Current Liabilities was $66,928 Mil.
Long-Term Debt was $42,018 Mil.
Net Income was 3757 + 3034 + 3773 + 3079 = $13,643 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was 11886 + 4713 + 8738 + 6193 = $31,530 Mil.
|Accounts Receivable was $5,624 Mil.
Revenue was 129667 + 117408 + 120229 + 114826 = $482,130 Mil.
Gross Profit was 32668 + 29962 + 30173 + 28343 = $121,146 Mil.
Total Current Assets was $60,239 Mil.
Total Assets was $199,581 Mil.
Property, Plant and Equipment(Net PPE) was $116,516 Mil.
Depreciation, Depletion and Amortization(DDA) was $9,454 Mil.
Selling, General & Admin. Expense(SGA) was $97,041 Mil.
Total Current Liabilities was $64,619 Mil.
Long-Term Debt was $44,030 Mil.
1. DSRI = Days Sales in Receivables Index
A large increase in DSR could be indicative of revenue inflation.
|DSRI||=||(Receivables_t / Revenue_t)||/||(Receivables_t-1 / Revenue_t-1)|
|=||(5835 / 485873)||/||(5624 / 482130)|
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.
|=||(GrossProfit_t-1 / Revenue_t-1)||/||(GrossProfit_t / Revenue_t)|
|=||(121146 / 482130)||/||(124617 / 485873)|
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
|AQI||=||(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t)||/||(1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)|
|=||(1 - (57689 + 114178) / 198825)||/||(1 - (60239 + 116516) / 199581)|
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.
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))|
|=||(9454 / (9454 + 116516))||/||(10080 / (10080 + 114178))|
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)|
|=||(101853 / 485873)||/||(97041 / 482130)|
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)|
|=||((42018 + 66928) / 198825)||/||((44030 + 64619) / 199581)|
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
|=||(NetIncome_t - NonOperatingIncome_t||-||CashFlowsfromOperations_t)||/||TotalAssets_t|
|=||(13643 - 0||-||31530)||/||198825|
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.
Wal-Mart Stores Inc has a M-score of -2.82 suggests that the company will not be a manipulator.
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
Wal-Mart Stores Inc Annual Data
Wal-Mart Stores Inc Quarterly Data