GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » S & B Industrial Minerals SA (ATH:ARBA) » Definitions » Beneish M-Score

S & B Industrial Minerals (ATH:ARBA) Beneish M-Score : 0.00 (As of May. 15, 2024)


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

What is S & B Industrial Minerals 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 S & B Industrial Minerals's Beneish M-Score or its related term are showing as below:

During the past 10 years, the highest Beneish M-Score of S & B Industrial Minerals was 0.00. The lowest was 0.00. And the median was 0.00.


S & B Industrial Minerals Beneish M-Score Historical Data

The historical data trend for S & B Industrial Minerals'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.

S & B Industrial Minerals Beneish M-Score Chart

S & B Industrial Minerals Annual Data
Trend Dec02 Dec03 Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

S & B Industrial Minerals Quarterly Data
Dec09 Mar10 Jun10 Sep10 Dec10 Mar11 Jun11 Sep11 Dec11 Mar12 Jun12 Sep12
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - -4.48 -4.46

Competitive Comparison of S & B Industrial Minerals's Beneish M-Score

For the Other Industrial Metals & Mining subindustry, S & B Industrial Minerals'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.


S & B Industrial Minerals's Beneish M-Score Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, S & B Industrial Minerals's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where S & B Industrial Minerals's Beneish M-Score falls into.



S & B Industrial Minerals 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 S & B Industrial Minerals 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 * 0.9626+0.404 * 1.0826+0.892 * 1.0362+0.115 * 1.1133
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9455+4.679 * -0.039495-0.327 * 1.0737
=-2.62

* 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 (Sep12) TTM:Last Year (Sep11) TTM:
Total Receivables was €0.0 Mil.
Revenue was 115.909 + 121.453 + 116.573 + 111.58 = €465.5 Mil.
Gross Profit was 24.454 + 33.335 + 29.749 + 26.304 = €113.8 Mil.
Total Current Assets was €237.8 Mil.
Total Assets was €631.8 Mil.
Property, Plant and Equipment(Net PPE) was €221.3 Mil.
Depreciation, Depletion and Amortization(DDA) was €28.5 Mil.
Selling, General, & Admin. Expense(SGA) was €71.0 Mil.
Total Current Liabilities was €143.3 Mil.
Long-Term Debt & Capital Lease Obligation was €171.2 Mil.
Net Income was 0.105 + 8.742 + 6.985 + 2.42 = €18.3 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0.0 Mil.
Cash Flow from Operations was 12.904 + 15.44 + 5.836 + 9.027 = €43.2 Mil.
Total Receivables was €0.0 Mil.
Revenue was 114.327 + 117.981 + 111.832 + 105.109 = €449.2 Mil.
Gross Profit was 28.64 + 29.718 + 26.438 + 20.959 = €105.8 Mil.
Total Current Assets was €213.9 Mil.
Total Assets was €553.0 Mil.
Property, Plant and Equipment(Net PPE) was €199.5 Mil.
Depreciation, Depletion and Amortization(DDA) was €29.0 Mil.
Selling, General, & Admin. Expense(SGA) was €72.4 Mil.
Total Current Liabilities was €188.4 Mil.
Long-Term Debt & Capital Lease Obligation was €68.0 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 / 465.515) / (0 / 449.249)
=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)
=(105.755 / 449.249) / (113.842 / 465.515)
=0.235404 / 0.244551
=0.9626

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 - (237.797 + 221.337) / 631.847) / (1 - (213.864 + 199.474) / 552.951)
=0.273346 / 0.252487
=1.0826

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
=465.515 / 449.249
=1.0362

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))
=(29.035 / (29.035 + 199.474)) / (28.517 / (28.517 + 221.337))
=0.127063 / 0.114135
=1.1133

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)
=(70.96 / 465.515) / (72.428 / 449.249)
=0.152433 / 0.16122
=0.9455

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)
=((171.186 + 143.328) / 631.847) / ((67.965 + 188.376) / 552.951)
=0.497769 / 0.463587
=1.0737

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
=(18.252 - 0 - 43.207) / 631.847
=-0.039495

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.

S & B Industrial Minerals has a M-score of -2.62 suggests that the company is unlikely to be a manipulator.


S & B Industrial Minerals Beneish M-Score Related Terms

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


S & B Industrial Minerals (ATH:ARBA) Business Description

Traded in Other Exchanges
N/A
Address
Website

S & B Industrial Minerals (ATH:ARBA) Headlines

No Headlines