GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Nexeya S.A. (XPAR:ALNEX) » Definitions » Beneish M-Score

Nexeya S.A. (XPAR:ALNEX) Beneish M-Score : -2.03 (As of May. 25, 2024)


View and export this data going back to . Start your Free Trial

What is Nexeya S.A. Beneish M-Score?

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.

The historical rank and industry rank for Nexeya S.A.'s Beneish M-Score or its related term are showing as below:

XPAR:ALNEX' s Beneish M-Score Range Over the Past 10 Years
Min: -4.49   Med: -2.65   Max: -2.03
Current: -2.03

During the past 7 years, the highest Beneish M-Score of Nexeya S.A. was -2.03. The lowest was -4.49. And the median was -2.65.


Nexeya S.A. Beneish M-Score Historical Data

The historical data trend for Nexeya S.A.'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.

Nexeya S.A. Beneish M-Score Chart

Nexeya S.A. Annual Data
Trend Jun08 Jun09 Jun10 Jun11 Jun12 Jun13 Jun14
Beneish M-Score
Get a 7-Day Free Trial - - -2.65 -4.49 -2.03

Nexeya S.A. Semi-Annual Data
Jun10 Dec10 Jun11 Dec11 Jun12 Dec12 Jun13 Dec13 Jun14
Beneish M-Score Get a 7-Day Free Trial Premium Member Only -2.65 - -4.49 - -2.03

Competitive Comparison of Nexeya S.A.'s Beneish M-Score

For the Electronic Components subindustry, Nexeya S.A.'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.


Nexeya S.A.'s Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Nexeya S.A.'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Nexeya S.A.'s Beneish M-Score falls into.



Nexeya S.A. 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 Nexeya S.A. 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+0.528 * 0.9978+0.404 * 0.9428+0.892 * 0.9134+0.115 * 5.9782
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0464+4.679 * -0.013417-0.327 * 0.8485
=-2.03

* 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 (Jun14) TTM:Last Year (Jun13) TTM:
Total Receivables was €0.0 Mil.
Revenue was €118.4 Mil.
Gross Profit was €87.3 Mil.
Total Current Assets was €75.9 Mil.
Total Assets was €111.8 Mil.
Property, Plant and Equipment(Net PPE) was €10.1 Mil.
Depreciation, Depletion and Amortization(DDA) was €1.4 Mil.
Selling, General, & Admin. Expense(SGA) was €14.5 Mil.
Total Current Liabilities was €47.0 Mil.
Long-Term Debt & Capital Lease Obligation was €1.4 Mil.
Net Income was €5.5 Mil.
Gross Profit was €0.1 Mil.
Cash Flow from Operations was €6.9 Mil.
Total Receivables was €0.0 Mil.
Revenue was €129.6 Mil.
Gross Profit was €95.3 Mil.
Total Current Assets was €80.3 Mil.
Total Assets was €117.5 Mil.
Property, Plant and Equipment(Net PPE) was €8.4 Mil.
Depreciation, Depletion and Amortization(DDA) was €22.1 Mil.
Selling, General, & Admin. Expense(SGA) was €15.1 Mil.
Total Current Liabilities was €52.3 Mil.
Long-Term Debt & Capital Lease Obligation was €7.6 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)
=(0 / 118.38) / (0 / 129.597)
=0 / 0
=1

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)
=(95.339 / 129.597) / (87.275 / 118.38)
=0.735657 / 0.737244
=0.9978

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 - (75.862 + 10.143) / 111.799) / (1 - (80.346 + 8.43) / 117.538)
=0.230718 / 0.244704
=0.9428

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
=118.38 / 129.597
=0.9134

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))
=(22.081 / (22.081 + 8.43)) / (1.397 / (1.397 + 10.143))
=0.723706 / 0.121057
=5.9782

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)
=(14.473 / 118.38) / (15.142 / 129.597)
=0.122259 / 0.116839
=1.0464

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)
=((1.412 + 46.962) / 111.799) / ((7.609 + 52.326) / 117.538)
=0.432687 / 0.50992
=0.8485

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
=(5.521 - 0.112 - 6.909) / 111.799
=-0.013417

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.

Nexeya S.A. has a M-score of -2.03 suggests that the company is unlikely to be a manipulator.


Nexeya S.A. Beneish M-Score Related Terms

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


Nexeya S.A. (XPAR:ALNEX) Business Description

Traded in Other Exchanges
N/A
Address
Nexeya SA provides industrial and technical computer engineering services. The Company assists its clients in designing, developing, installing, and maintaining their products and industrial tools.

Nexeya S.A. (XPAR:ALNEX) Headlines

No Headlines