Gr.rantis (ATH:SAR) Beneish M-Score : -2.75 (As of Dec. 14, 2024)

View and export this data going back to 1994. Start your Free Trial

What is Gr.rantis 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 -2.75 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ATH:SAR' s Beneish M-Score Range Over the Past 10 Years
Min: -2.75 Med: -2.3 Max: -1.49
Current: -2.75

During the past 13 years, the highest Beneish M-Score of Gr.rantis was -1.49. The lowest was -2.75. And the median was -2.30.

Gr.rantis Beneish M-Score Historical Data

The historical data trend for Gr.rantis'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.

Gr.rantis Beneish M-Score Chart

Gr.rantis Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

Get a 7-Day Free Trial

-2.31

-2.42

-2.47

-2.18

-2.75

Gr.rantis Semi-Annual Data
	Dec14	Jun15	Dec15	Jun16	Dec16	Jun17	Dec17	Jun18	Dec18	Jun19	Dec19	Jun20	Dec20	Jun21	Dec21	Jun22	Dec22	Jun23	Dec23	Jun24
Beneish M-Score	Get a 7-Day Free Trial															-	-2.18	-	-2.75	-

Competitive Comparison of Gr.rantis's Beneish M-Score

For the Household & Personal Products subindustry, Gr.rantis'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.

Gr.rantis's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Gr.rantis's Beneish M-Score distribution charts can be found below:

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

Gr.rantis 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 Gr.rantis for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 0.9379

0.528 * 0.9021

0.404 * 0.9112

0.892 * 1.0834

0.115 * 1.0006

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 1.0416

4.679 * -0.036098

0.327 * 1.0651

-2.75

This Year (Dec23) TTM:

Last Year (Dec22) TTM:

Total Receivables was €107.4 Mil.
Revenue was €482.2 Mil.
Gross Profit was €182.3 Mil.
Total Current Assets was €319.3 Mil.
Total Assets was €553.5 Mil.
Property, Plant and Equipment(Net PPE) was €122.4 Mil.
Depreciation, Depletion and Amortization(DDA) was €14.5 Mil.
Selling, General, & Admin. Expense(SGA) was €69.8 Mil.
Total Current Liabilities was €109.0 Mil.
Long-Term Debt & Capital Lease Obligation was €69.7 Mil.
Net Income was €39.3 Mil.
Gross Profit was €0.0 Mil.
Cash Flow from Operations was €59.3 Mil.

Total Receivables was €105.7 Mil.
Revenue was €445.1 Mil.
Gross Profit was €151.8 Mil.
Total Current Assets was €277.2 Mil.
Total Assets was €499.9 Mil.
Property, Plant and Equipment(Net PPE) was €111.8 Mil.
Depreciation, Depletion and Amortization(DDA) was €13.3 Mil.
Selling, General, & Admin. Expense(SGA) was €61.8 Mil.
Total Current Liabilities was €118.2 Mil.
Long-Term Debt & Capital Lease Obligation was €33.2 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)
	=	(107.355 / 482.17)	/	(105.658 / 445.07)
	=	0.22265	/	0.237396
	=	0.9379

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)
	=	(151.808 / 445.07)	/	(182.309 / 482.17)
	=	0.341088	/	0.378101
	=	0.9021

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 - (319.255 + 122.372) / 553.543)	/	(1 - (277.214 + 111.797) / 499.944)
	=	0.202181	/	0.221891
	=	0.9112

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
	=	482.17	/	445.07
	=	1.0834

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))
	=	(13.295 / (13.295 + 111.797))	/	(14.543 / (14.543 + 122.372))
	=	0.106282	/	0.106219
	=	1.0006

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)
	=	(69.786 / 482.17)	/	(61.846 / 445.07)
	=	0.144733	/	0.138958
	=	1.0416

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)
	=	((69.676 + 108.957) / 553.543)	/	((33.232 + 118.239) / 499.944)
	=	0.322708	/	0.302976
	=	1.0651

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
	=	(39.308 - 0	-	59.29)	/	553.543
	=	-0.036098

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.

Gr.rantis has a M-score of -2.75 suggests that the company is unlikely to be a manipulator.

Gr.rantis Beneish M-Score Related Terms

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

Gr.rantis Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Gr. Sarantis SA (ATH:SAR) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

0IIO:UK SSA1:Germany

Address

26 Amarousiou - Chalandriou Street, Maroussi, GRC, 151 25

Website

https://www.sarantisgroup.com

Gr. Sarantis SA is a consumer products manufacturer that offers cosmetics, including aftershave lotions and deodorants with brands such as Adidas and C-THRU; household products including food packaging, cleaning, and shoe care products of such brands as Sanitas and Camel; and health & care products & para pharmaceutical products including vitamins and food supplements in Greece. The company also manufactures pregnancy and ovulation tests, and sun care products, and luxury cosmetics, including fragrance, treatment, and makeup products under its brands and various other brands. It operates in four segments: Mass Market Cosmetics, Household Products, Other Sales, and Private Label products. The geographical segments are Greece, Ukraine, Poland, Romania, Czech, Hungary, Slovakia, and others.