GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Agthia Group PJSC (ADX:AGTHIA) » Definitions » Beneish M-Score
中文

Agthia Group PJSC (ADX:AGTHIA) Beneish M-Score : -2.97 (As of Apr. 25, 2024)


View and export this data going back to 2005. Start your Free Trial

What is Agthia Group PJSC 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.

Good Sign:

Beneish M-Score -2.97 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Agthia Group PJSC's Beneish M-Score or its related term are showing as below:

ADX:AGTHIA' s Beneish M-Score Range Over the Past 10 Years
Min: -2.99   Med: -2.49   Max: -1.62
Current: -2.97

During the past 13 years, the highest Beneish M-Score of Agthia Group PJSC was -1.62. The lowest was -2.99. And the median was -2.49.


Agthia Group PJSC Beneish M-Score Historical Data

The historical data trend for Agthia Group PJSC'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.

Agthia Group PJSC Beneish M-Score Chart

Agthia Group PJSC Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.70 -2.99 -1.62 -2.32 -2.97

Agthia Group PJSC Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.32 -2.30 -2.46 -2.53 -2.97

Competitive Comparison of Agthia Group PJSC's Beneish M-Score

For the Packaged Foods subindustry, Agthia Group PJSC'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.


Agthia Group PJSC's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Agthia Group PJSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Agthia Group PJSC's Beneish M-Score falls into.



Agthia Group PJSC 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 Agthia Group PJSC 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 * 0.8844+0.528 * 0.9538+0.404 * 1.0207+0.892 * 1.1214+0.115 * 1.0311
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0113+4.679 * -0.105997-0.327 * 0.9378
=-2.97

* 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 د.إ832 Mil.
Revenue was 1290.246 + 1069.631 + 1018.976 + 1182.357 = د.إ4,561 Mil.
Gross Profit was 398.025 + 338.996 + 286.5 + 337.477 = د.إ1,361 Mil.
Total Current Assets was د.إ2,643 Mil.
Total Assets was د.إ6,640 Mil.
Property, Plant and Equipment(Net PPE) was د.إ1,569 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ229 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ312 Mil.
Total Current Liabilities was د.إ1,973 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ1,305 Mil.
Net Income was 83.064 + 52.746 + 38.365 + 86.833 = د.إ261 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = د.إ0 Mil.
Cash Flow from Operations was 192.641 + 428.256 + 133.434 + 210.53 = د.إ965 Mil.
Total Receivables was د.إ839 Mil.
Revenue was 1118.23 + 953.543 + 942.481 + 1053.14 = د.إ4,067 Mil.
Gross Profit was 314.335 + 268.06 + 266.922 + 308.265 = د.إ1,158 Mil.
Total Current Assets was د.إ2,836 Mil.
Total Assets was د.إ6,809 Mil.
Property, Plant and Equipment(Net PPE) was د.إ1,533 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ231 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ275 Mil.
Total Current Liabilities was د.إ1,817 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ1,766 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)
=(831.979 / 4561.21) / (838.925 / 4067.394)
=0.182403 / 0.206256
=0.8844

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)
=(1157.582 / 4067.394) / (1360.998 / 4561.21)
=0.2846 / 0.298385
=0.9538

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 - (2643.347 + 1568.954) / 6640.312) / (1 - (2836.371 + 1533.35) / 6808.804)
=0.365647 / 0.358225
=1.0207

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
=4561.21 / 4067.394
=1.1214

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))
=(231.383 / (231.383 + 1533.35)) / (228.585 / (228.585 + 1568.954))
=0.131115 / 0.127166
=1.0311

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)
=(311.755 / 4561.21) / (274.904 / 4067.394)
=0.068349 / 0.067587
=1.0113

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)
=((1304.729 + 1972.589) / 6640.312) / ((1766.367 + 1816.986) / 6808.804)
=0.493549 / 0.526282
=0.9378

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
=(261.008 - 0 - 964.861) / 6640.312
=-0.105997

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.

Agthia Group PJSC has a M-score of -2.97 suggests that the company is unlikely to be a manipulator.


Agthia Group PJSC Beneish M-Score Related Terms

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


Agthia Group PJSC (ADX:AGTHIA) Business Description

Traded in Other Exchanges
N/A
Address
17th Floor, Sky Tower, P.O. Box 37725, Al Reem Island, Abu Dhabi, ARE
Agthia Group PJSC is a food and beverage company that sells its products to customers across the UAE, GCC, Turkey, and the wider Middle East. Its product portfolio is categorized into segments, including flour and animal feed, water and beverages, processed fruits and vegetables, and dairy and frozen baked products. The company operates through two businesses: agribusiness, which manages, manufactures, distributes, and markets Grand Mills flour and Agrivita animal feed products; and consumer business, which operates in the food and beverage sector and provides products including bottled drinking water, juices, sauces, and dairy products.

Agthia Group PJSC (ADX:AGTHIA) Headlines

No Headlines