GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Devices & Instruments » Schott Pharma AG & CO KGaA (CHIX:1SXPd) » Definitions » Beneish M-Score

Schott Pharma AG KGaA (CHIX:1SXPD) Beneish M-Score : -2.34 (As of Dec. 11, 2024)


View and export this data going back to 2024. Start your Free Trial

What is Schott Pharma AG KGaA 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 -2.34 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

CHIX:1SXPd' s Beneish M-Score Range Over the Past 10 Years
Min: -2.34   Med: -2.34   Max: -2.34
Current: -2.34

During the past 4 years, the highest Beneish M-Score of Schott Pharma AG KGaA was -2.34. The lowest was -2.34. And the median was -2.34.


Schott Pharma AG KGaA Beneish M-Score Historical Data

The historical data trend for Schott Pharma AG KGaA'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.

Schott Pharma AG KGaA Beneish M-Score Chart

Schott Pharma AG KGaA Annual Data
Trend Sep20 Sep21 Sep22 Sep23
Beneish M-Score
- - - -

Schott Pharma AG KGaA Quarterly Data
Sep20 Sep21 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only - - - - -2.34

Competitive Comparison of Schott Pharma AG KGaA's Beneish M-Score

For the Medical Instruments & Supplies subindustry, Schott Pharma AG KGaA'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.


Schott Pharma AG KGaA's Beneish M-Score Distribution in the Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Schott Pharma AG KGaA's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Schott Pharma AG KGaA's Beneish M-Score falls into.



Schott Pharma AG KGaA 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 Schott Pharma AG KGaA 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 * 1.335+0.528 * 1.0218+0.404 * 0.9029+0.892 * 1.0864+0.115 * 0.6185
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9449+4.679 * -0.029009-0.327 * 1.1576
=-2.34

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was €378.4 Mil.
Revenue was 253.587 + 234.202 + 232.251 + 228.516 = €948.6 Mil.
Gross Profit was 87.082 + 79.076 + 83.749 + 74.297 = €324.2 Mil.
Total Current Assets was €586.0 Mil.
Total Assets was €1,399.0 Mil.
Property, Plant and Equipment(Net PPE) was €679.7 Mil.
Depreciation, Depletion and Amortization(DDA) was €66.0 Mil.
Selling, General, & Admin. Expense(SGA) was €125.3 Mil.
Total Current Liabilities was €415.6 Mil.
Long-Term Debt & Capital Lease Obligation was €0.0 Mil.
Net Income was 46.264 + 25.035 + 44.412 + 34.699 = €150.4 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0.0 Mil.
Cash Flow from Operations was 57.915 + 25.429 + 66.008 + 41.642 = €191.0 Mil.
Total Receivables was €260.9 Mil.
Revenue was 221.353 + 223.517 + 225.216 + 203.036 = €873.1 Mil.
Gross Profit was 74.076 + 86.904 + 81.212 + 62.723 = €304.9 Mil.
Total Current Assets was €465.4 Mil.
Total Assets was €1,153.1 Mil.
Property, Plant and Equipment(Net PPE) was €565.9 Mil.
Depreciation, Depletion and Amortization(DDA) was €32.8 Mil.
Selling, General, & Admin. Expense(SGA) was €122.0 Mil.
Total Current Liabilities was €295.9 Mil.
Long-Term Debt & Capital Lease Obligation was €0.0 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)
=(378.366 / 948.556) / (260.874 / 873.122)
=0.398886 / 0.298783
=1.335

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)
=(304.915 / 873.122) / (324.204 / 948.556)
=0.349224 / 0.341787
=1.0218

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 - (585.95 + 679.744) / 1399.033) / (1 - (465.442 + 565.9) / 1153.051)
=0.095308 / 0.105554
=0.9029

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
=948.556 / 873.122
=1.0864

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))
=(32.789 / (32.789 + 565.9)) / (66.036 / (66.036 + 679.744))
=0.054768 / 0.088546
=0.6185

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)
=(125.29 / 948.556) / (122.049 / 873.122)
=0.132085 / 0.139785
=0.9449

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)
=((0 + 415.613) / 1399.033) / ((0 + 295.9) / 1153.051)
=0.297072 / 0.256624
=1.1576

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
=(150.41 - 0 - 190.994) / 1399.033
=-0.029009

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.

Schott Pharma AG KGaA has a M-score of -2.34 suggests that the company is unlikely to be a manipulator.


Schott Pharma AG KGaA Beneish M-Score Related Terms

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


Schott Pharma AG KGaA Business Description

Comparable Companies
Traded in Other Exchanges
Address
Hattenbergstrasse 10, Mainz, RP, DEU, 55122
Schott Pharma AG & CO KGaA caters to the pharma, biotech and life science industry by providing containment solutions and delivery systems for injectable drugs. Its segments include; Drug Containment Solutions (DCS) and Drug Delivery Systems (DDS). The majority of the revenue is generated from Drug Containment Solutions segment which includes products like vials, cartridges and ampoules for safe drug containment. Geographically, the company generates revenue from Europe, Middle East, Africa (EMEA), Asia and South Pacific, North America and South America.

Schott Pharma AG KGaA Headlines

No Headlines