GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Biglari Holdings Inc (NYSE:BH) » Definitions » Beneish M-Score
中文

Biglari Holdings (Biglari Holdings) Beneish M-Score : -2.91 (As of Apr. 24, 2024)


View and export this data going back to 1995. Start your Free Trial

What is Biglari Holdings 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 -2.91 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BH' s Beneish M-Score Range Over the Past 10 Years
Min: -3.12   Med: -2.88   Max: -1.55
Current: -2.91

During the past 13 years, the highest Beneish M-Score of Biglari Holdings was -1.55. The lowest was -3.12. And the median was -2.88.


Biglari Holdings Beneish M-Score Historical Data

The historical data trend for Biglari Holdings'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.

Biglari Holdings Beneish M-Score Chart

Biglari Holdings Annual Data
Trend Sep14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.67 -3.12 -3.11 -3.00 -2.91

Biglari Holdings 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 -3.00 -2.80 -3.16 -2.70 -2.91

Competitive Comparison of Biglari Holdings's Beneish M-Score

For the Restaurants subindustry, Biglari Holdings'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.


Biglari Holdings's Beneish M-Score Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Biglari Holdings's Beneish M-Score distribution charts can be found below:

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



Biglari Holdings 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 Biglari Holdings 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 * 0.7632+0.528 * 0.9757+0.404 * 1.1436+0.892 * 0.9921+0.115 * 0.8949
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0993+4.679 * -0.058064-0.327 * 0.8495
=-2.91

* 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 $22.2 Mil.
Revenue was 90.665 + 90.937 + 93.54 + 90.176 = $365.3 Mil.
Gross Profit was 38.583 + 36.937 + 41.334 + 38.502 = $155.4 Mil.
Total Current Assets was $152.6 Mil.
Total Assets was $849.4 Mil.
Property, Plant and Equipment(Net PPE) was $412.7 Mil.
Depreciation, Depletion and Amortization(DDA) was $39.0 Mil.
Selling, General, & Admin. Expense(SGA) was $77.0 Mil.
Total Current Liabilities was $111.1 Mil.
Long-Term Debt & Capital Lease Obligation was $86.4 Mil.
Net Income was 44.64 + -56.514 + 1.936 + 64.886 = $54.9 Mil.
Non Operating Income was 45.316 + -81.503 + -7.996 + 75.45 = $31.3 Mil.
Cash Flow from Operations was 24.326 + 17.158 + 11.595 + 19.923 = $73.0 Mil.
Total Receivables was $29.4 Mil.
Revenue was 98.458 + 92.034 + 92.367 + 85.372 = $368.2 Mil.
Gross Profit was 45.017 + 38.192 + 38.099 + 31.474 = $152.8 Mil.
Total Current Assets was $150.7 Mil.
Total Assets was $828.5 Mil.
Property, Plant and Equipment(Net PPE) was $435.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $36.4 Mil.
Selling, General, & Admin. Expense(SGA) was $70.6 Mil.
Total Current Liabilities was $134.9 Mil.
Long-Term Debt & Capital Lease Obligation was $91.8 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)
=(22.241 / 365.318) / (29.375 / 368.231)
=0.060881 / 0.079773
=0.7632

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)
=(152.782 / 368.231) / (155.356 / 365.318)
=0.414908 / 0.425262
=0.9757

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 - (152.551 + 412.706) / 849.422) / (1 - (150.654 + 435.464) / 828.474)
=0.334539 / 0.292533
=1.1436

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
=365.318 / 368.231
=0.9921

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))
=(36.443 / (36.443 + 435.464)) / (38.979 / (38.979 + 412.706))
=0.077225 / 0.086297
=0.8949

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)
=(77.002 / 365.318) / (70.608 / 368.231)
=0.210781 / 0.191749
=1.0993

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)
=((86.389 + 111.1) / 849.422) / ((91.844 + 134.897) / 828.474)
=0.232498 / 0.273685
=0.8495

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
=(54.948 - 31.267 - 73.002) / 849.422
=-0.058064

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.

Biglari Holdings has a M-score of -2.91 suggests that the company is unlikely to be a manipulator.


Biglari Holdings Beneish M-Score Related Terms

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


Biglari Holdings (Biglari Holdings) Business Description

Traded in Other Exchanges
Address
19100 Ridgewood Parkway, Suite 1200, San Antonio, TX, USA, 78259
Biglari Holdings Inc is a holding company that owns subsidiaries in a range of businesses. The company's reportable segments include Restaurant Operations, Insurance Operations, Oil and Gas Operations, and Maxim. The majority of revenue is derived from the Restaurant Operations segment. The Restaurant Operations segment includes Steak n Shake and Western Sizzlin Restaurant businesses.
Executives
Sardar Biglari, director, 10 percent owner, officer: Chairman and CEO C/O BIGLARI HOLDINGS INC., 19100 RIDGEWOOD PKWY, SUITE 1200, SAN ANTONIO TX 78259
John Garrett Cardwell director 17802 IH 10 WEST, SUITE 400, SAN ANTONIO TX 78257
Campbell Edmund B Iii director C/O BIGLARI HOLDINGS INC., 17802 IH 10 WEST, SUITE 400, SAN ANTONIO TX 78257
Lion Fund Ii, L.p. 10 percent owner 19100 RIDGEWOOD PKWY, SUITE 1200, SAN ANTONIO TX 78259
Lion Fund, L.p. 10 percent owner 19100 RIDGEWOOD PKWY, SUITE 1200, SAN ANTONIO TX 78259
Biglari Capital Corp. 10 percent owner 19100 RIDGEWOOD PKWY, SUITE 1200, SAN ANTONIO TX 78259

Biglari Holdings (Biglari Holdings) Headlines

From GuruFocus

Biglari Holdings Inc. News Release

By PRNewswire PRNewswire 05-16-2022

BIGLARI HOLDINGS INC. NEWS RELEASE

By PRNewswire PRNewswire 02-26-2022

Biglari Holdings Inc. News Release

By PRNewswire PRNewswire 06-05-2022

BIGLARI HOLDINGS INC. NEWS RELEASE

By PRNewswire 08-04-2023

Biglari Holdings Inc. News Release

By PRNewswire PRNewswire 07-05-2022

BIGLARI HOLDINGS INC. NEWS RELEASE

By PRNewswire 11-03-2023

Biglari Holdings Inc. News Release

By PRNewswire 09-25-2023