GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Andersen & Martini Holding A/S (CHIX:AMBc) » Definitions » Beneish M-Score

Andersen & Martini Holding A/S (CHIX:AMBC) Beneish M-Score : 0.00 (As of Jun. 08, 2024)


View and export this data going back to 2013. Start your Free Trial

What is Andersen & Martini Holding A/S 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 Andersen & Martini Holding A/S's Beneish M-Score or its related term are showing as below:

During the past 12 years, the highest Beneish M-Score of Andersen & Martini Holding A/S was 0.00. The lowest was 0.00. And the median was 0.00.


Andersen & Martini Holding A/S Beneish M-Score Historical Data

The historical data trend for Andersen & Martini Holding A/S'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.

Andersen & Martini Holding A/S Beneish M-Score Chart

Andersen & Martini Holding A/S Annual Data
Trend Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.33 -2.70 -1.97 -2.96 -2.83

Andersen & Martini Holding A/S Semi-Annual Data
Dec10 Jun11 Dec11 Jun12 Dec12 Jun13 Dec13 Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20
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 - -2.96 - -2.83 -

Competitive Comparison of Andersen & Martini Holding A/S's Beneish M-Score

For the Auto & Truck Dealerships subindustry, Andersen & Martini Holding A/S'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.


Andersen & Martini Holding A/S's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Andersen & Martini Holding A/S's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Andersen & Martini Holding A/S's Beneish M-Score falls into.



Andersen & Martini Holding A/S 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 Andersen & Martini Holding A/S 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 * 0.8697+0.528 * 0.9741+0.404 * 1.0844+0.892 * 0.9531+0.115 * 0.7198
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0523+4.679 * -0.052949-0.327 * 0.9794
=-2.90

* 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 (Dec19) TTM:Last Year (Dec18) TTM:
Total Receivables was kr22.3 Mil.
Revenue was kr773.0 Mil.
Gross Profit was kr94.8 Mil.
Total Current Assets was kr168.3 Mil.
Total Assets was kr338.7 Mil.
Property, Plant and Equipment(Net PPE) was kr163.3 Mil.
Depreciation, Depletion and Amortization(DDA) was kr7.1 Mil.
Selling, General, & Admin. Expense(SGA) was kr87.5 Mil.
Total Current Liabilities was kr135.1 Mil.
Long-Term Debt & Capital Lease Obligation was kr96.0 Mil.
Net Income was kr1.7 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr19.6 Mil.
Total Receivables was kr26.9 Mil.
Revenue was kr811.0 Mil.
Gross Profit was kr96.9 Mil.
Total Current Assets was kr166.2 Mil.
Total Assets was kr334.8 Mil.
Property, Plant and Equipment(Net PPE) was kr162.2 Mil.
Depreciation, Depletion and Amortization(DDA) was kr5.0 Mil.
Selling, General, & Admin. Expense(SGA) was kr87.2 Mil.
Total Current Liabilities was kr141.5 Mil.
Long-Term Debt & Capital Lease Obligation was kr91.8 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)
=(22.287 / 772.971) / (26.887 / 811.015)
=0.028833 / 0.033152
=0.8697

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)
=(96.885 / 811.015) / (94.799 / 772.971)
=0.119461 / 0.122642
=0.9741

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 - (168.33 + 163.313) / 338.686) / (1 - (166.181 + 162.246) / 334.848)
=0.020795 / 0.019176
=1.0844

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
=772.971 / 811.015
=0.9531

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))
=(4.982 / (4.982 + 162.246)) / (7.051 / (7.051 + 163.313))
=0.029792 / 0.041388
=0.7198

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)
=(87.481 / 772.971) / (87.227 / 811.015)
=0.113175 / 0.107553
=1.0523

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)
=((95.981 + 135.076) / 338.686) / ((91.752 + 141.492) / 334.848)
=0.682216 / 0.696567
=0.9794

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
=(1.663 - 0 - 19.596) / 338.686
=-0.052949

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.

Andersen & Martini Holding A/S has a M-score of -2.90 suggests that the company is unlikely to be a manipulator.


Andersen & Martini Holding A/S Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Andersen & Martini Holding A/S's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Andersen & Martini Holding A/S (CHIX:AMBC) Business Description

Traded in Other Exchanges
N/A
Address
AGENAVEJ 15, Greve, DNK, 2670
Andersen & Martini A/S is engaged in the operation of car dealerships. The company is active within the trade leasing and rental of new and used car for private use and business purposes. Its product includes, opel, Saab, Kia, Fiat, Cadillac, among others. It also provides car repair, leasing services.

Andersen & Martini Holding A/S (CHIX:AMBC) Headlines