GURUFOCUS.COM » STOCK LIST » Basic Materials » Agriculture » Fertiglobe PLC (ADX:FERTIGLB) » Definitions » Beneish M-Score

Fertiglobe (ADX:FERTIGLB) Beneish M-Score : -2.89 (As of Apr. 30, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Fertiglobe 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 -2.89 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ADX:FERTIGLB' s Beneish M-Score Range Over the Past 10 Years
Min: -3.49   Med: -3.19   Max: -2.89
Current: -2.89

During the past 7 years, the highest Beneish M-Score of Fertiglobe was -2.89. The lowest was -3.49. And the median was -3.19.


Fertiglobe Beneish M-Score Historical Data

The historical data trend for Fertiglobe'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.

Fertiglobe Beneish M-Score Chart

Fertiglobe Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -3.49 -2.89

Fertiglobe Quarterly Data
Dec18 Dec19 Jun20 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 -3.49 -3.80 -3.69 -3.50 -2.89

Competitive Comparison of Fertiglobe's Beneish M-Score

For the Agricultural Inputs subindustry, Fertiglobe'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.


Fertiglobe's Beneish M-Score Distribution in the Agriculture Industry

For the Agriculture industry and Basic Materials sector, Fertiglobe's Beneish M-Score distribution charts can be found below:

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



Fertiglobe 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 Fertiglobe 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 * 1.6088+0.528 * 1.3268+0.404 * 1.1976+0.892 * 0.4806+0.115 * 0.9156
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.8478+4.679 * -0.096999-0.327 * 1.457
=-2.89

* 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.إ1,154 Mil.
Revenue was 2372.259 + 1928.585 + 2025.547 + 2547.819 = د.إ8,874 Mil.
Gross Profit was 935.461 + 564.876 + 640.536 + 988.349 = د.إ3,129 Mil.
Total Current Assets was د.إ4,436 Mil.
Total Assets was د.إ16,990 Mil.
Property, Plant and Equipment(Net PPE) was د.إ10,190 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ1,025 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ510 Mil.
Total Current Liabilities was د.إ3,051 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ5,723 Mil.
Net Income was 347.079 + 145.075 + 290.885 + 498.398 = د.إ1,281 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = د.إ0 Mil.
Cash Flow from Operations was 705.177 + 545.777 + 571.854 + 1106.613 = د.إ2,929 Mil.
Total Receivables was د.إ1,493 Mil.
Revenue was 3869.291 + 4840.378 + 5403.785 + 4351.529 = د.إ18,465 Mil.
Gross Profit was 1588.852 + 2144.546 + 2746.517 + 2158.869 = د.إ8,639 Mil.
Total Current Assets was د.إ7,248 Mil.
Total Assets was د.إ20,313 Mil.
Property, Plant and Equipment(Net PPE) was د.إ10,705 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ978 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ574 Mil.
Total Current Liabilities was د.إ3,015 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ4,184 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)
=(1154.36 / 8874.21) / (1492.992 / 18464.983)
=0.13008 / 0.080855
=1.6088

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)
=(8638.784 / 18464.983) / (3129.222 / 8874.21)
=0.467847 / 0.35262
=1.3268

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 - (4435.636 + 10190.173) / 16989.62) / (1 - (7247.896 + 10705.099) / 20312.766)
=0.139133 / 0.116172
=1.1976

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
=8874.21 / 18464.983
=0.4806

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))
=(978.066 / (978.066 + 10705.099)) / (1025.445 / (1025.445 + 10190.173))
=0.083716 / 0.09143
=0.9156

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)
=(509.783 / 8874.21) / (574.058 / 18464.983)
=0.057445 / 0.031089
=1.8478

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)
=((5722.583 + 3050.992) / 16989.62) / ((4184.416 + 3014.998) / 20312.766)
=0.516408 / 0.354428
=1.457

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
=(1281.437 - 0 - 2929.421) / 16989.62
=-0.096999

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.

Fertiglobe has a M-score of -2.89 suggests that the company is unlikely to be a manipulator.


Fertiglobe Beneish M-Score Related Terms

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


Fertiglobe (ADX:FERTIGLB) Business Description

Traded in Other Exchanges
N/A
Address
Abu Dhabi Global Market Square, 2475-2476, 20th floor, Al Sila Tower, Al Maryah Island, ARE
Fertiglobe PLC is engaged in the production of urea, ammonia, and other gas-based fertilizers for export and distribution. The company's portfolio of products comprises ammonia, urea for agricultural and industrial customers, and DEF, which is also known as AdBlue in Europe and marketed as AdGreen by FERTIL, for industrial customers.

Fertiglobe (ADX:FERTIGLB) Headlines

No Headlines