Gazprom PJSC (BUE:OGZD LI) Beneish M-Score : -1.94 (As of May. 24, 2024)

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

What is Gazprom 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 -1.94 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BUE:OGZD LI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.17 Med: -2.55 Max: -1.94
Current: -1.94

During the past 13 years, the highest Beneish M-Score of Gazprom PJSC was -1.94. The lowest was -3.17. And the median was -2.55.

Gazprom PJSC Beneish M-Score Historical Data

The historical data trend for Gazprom 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.

Gazprom PJSC Beneish M-Score Chart

Gazprom PJSC Annual Data

Trend

Dec13

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Beneish M-Score

Get a 7-Day Free Trial

-2.34

-2.68

-2.60

-2.17

-2.03

Gazprom PJSC Quarterly Data
	Dec17	Mar18	Jun18	Sep18	Dec18	Mar19	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Jun22	Dec22	Jun23
Beneish M-Score	Get a 7-Day Free Trial															-2.24	-2.17	-1.97	-2.03	-1.94

Competitive Comparison of Gazprom PJSC's Beneish M-Score

For the Oil & Gas Integrated subindustry, Gazprom 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.

Gazprom PJSC's Beneish M-Score Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Gazprom PJSC's Beneish M-Score distribution charts can be found below:

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

Gazprom 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 Gazprom PJSC 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 * 1.5573

0.528 * 0.7168

0.404 * 1.4148

0.892 * 1.3964

0.115 * 8.0201

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 0.268

4.679 * 0.011849

0.327 * 0.9991

-0.61

This Year (Jun23) TTM:

Last Year (Sep21) TTM:

Total Receivables was ARS3,957,592 Mil.
Revenue was 5355301.274 + 0 + 4863298.896 + 4802910.142 = ARS15,021,510 Mil.
Gross Profit was 4757668.457 + 0 + 4385046.528 + 3139408.751 = ARS12,282,124 Mil.
Total Current Assets was ARS12,225,655 Mil.
Total Assets was ARS81,326,407 Mil.
Property, Plant and Equipment(Net PPE) was ARS55,122,229 Mil.
Depreciation, Depletion and Amortization(DDA) was ARS284,160 Mil.
Selling, General, & Admin. Expense(SGA) was ARS13,326 Mil.
Total Current Liabilities was ARS9,309,232 Mil.
Long-Term Debt & Capital Lease Obligation was ARS15,531,903 Mil.
Net Income was -54938.087 + 0 + 1961425.32 + 741388.31 = ARS2,647,876 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ARS0 Mil.
Cash Flow from Operations was 0 + 0 + 0 + 1684204.785 = ARS1,684,205 Mil.

Total Receivables was ARS1,819,901 Mil.
Revenue was 3175611.647 + 2663646.042 + 2711942.851 + 2206265.773 = ARS10,757,466 Mil.
Gross Profit was 1945372.648 + 1659361.578 + 1547592.588 + 1152617.518 = ARS6,304,944 Mil.
Total Current Assets was ARS7,022,279 Mil.
Total Assets was ARS34,807,916 Mil.
Property, Plant and Equipment(Net PPE) was ARS23,556,765 Mil.
Depreciation, Depletion and Amortization(DDA) was ARS1,010,578 Mil.
Selling, General, & Admin. Expense(SGA) was ARS35,609 Mil.
Total Current Liabilities was ARS4,910,267 Mil.
Long-Term Debt & Capital Lease Obligation was ARS5,731,297 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)
	=	(3957591.541 / 15021510.312)	/	(1819901.167 / 10757466.313)
	=	0.263462	/	0.169176
	=	1.5573

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)
	=	(6304944.332 / 10757466.313)	/	(12282123.736 / 15021510.312)
	=	0.586099	/	0.817636
	=	0.7168

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 - (12225655.278 + 55122228.778) / 81326406.732)	/	(1 - (7022278.806 + 23556765.41) / 34807915.924)
	=	0.171882	/	0.121492
	=	1.4148

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
	=	15021510.312	/	10757466.313
	=	1.3964

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))
	=	(1010577.635 / (1010577.635 + 23556765.41))	/	(284159.786 / (284159.786 + 55122228.778))
	=	0.041135	/	0.005129
	=	8.0201

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)
	=	(13326.009 / 15021510.312)	/	(35609.087 / 10757466.313)
	=	0.000887	/	0.00331
	=	0.268

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)
	=	((15531903.136 + 9309231.853) / 81326406.732)	/	((5731296.548 + 4910266.982) / 34807915.924)
	=	0.30545	/	0.305723
	=	0.9991

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
	=	(2647875.543 - 0	-	1684204.785)	/	81326406.732
	=	0.011849

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.

Gazprom PJSC has a M-score of -0.61 signals that the company is likely to be a manipulator.

Gazprom PJSC Beneish M-Score Related Terms

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

Gazprom PJSC (BUE:OGZD LI) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Gazprom PJSC (BUE:OGZD LI) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

GAZP:Russia

Address

St. Petersburg, 2/3 Lakhtinsky Avenue, Building No. 1, Moscow, RUS, 197229

Website

https://www.gazprom.com

Gazprom PJSC is a Russian-based integrated oil and gas company in which the Russian government is a majority shareholder. Much of the business lies within the production, transportation, and distribution of natural gas. The company is a major gas supplier to European countries, with substantial gas pipelines throughout Western Russia and into Europe. While its oil segment is a smaller portion of revenue, the company is still integrated into the production, processing, and refinement of crude oil and refined products. Across both segments, the company produces its oil and gas from fields distributed across Russia, with end markets consisting mostly of Europe and Russia.

Gazprom PJSC (BUE:OGZD LI) Headlines

No Headlines