GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » ElringKlinger AG (CHIX:ZIL2d) » Definitions » Beneish M-Score

ElringKlinger AG (CHIX:ZIL2D) Beneish M-Score : -2.78 (As of Apr. 25, 2024)


View and export this data going back to 2009. Start your Free Trial

What is ElringKlinger AG 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 -2.78 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

CHIX:ZIL2d' s Beneish M-Score Range Over the Past 10 Years
Min: -3.17   Med: -2.73   Max: -2.39
Current: -2.78

During the past 13 years, the highest Beneish M-Score of ElringKlinger AG was -2.39. The lowest was -3.17. And the median was -2.73.


ElringKlinger AG Beneish M-Score Historical Data

The historical data trend for ElringKlinger AG'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.

ElringKlinger AG Beneish M-Score Chart

ElringKlinger AG Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.12 -3.17 -2.70 -2.84 -2.78

ElringKlinger AG 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 -2.84 -2.93 -2.61 -2.88 -2.78

Competitive Comparison of ElringKlinger AG's Beneish M-Score

For the Auto Parts subindustry, ElringKlinger AG'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.


ElringKlinger AG's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, ElringKlinger AG's Beneish M-Score distribution charts can be found below:

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



ElringKlinger AG 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 ElringKlinger AG 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 * 0.9107+0.528 * 0.8631+0.404 * 1.0625+0.892 * 1.0271+0.115 * 1.5577
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0264+4.679 * -0.04501-0.327 * 1.1402
=-2.78

* 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 €274 Mil.
Revenue was 439.037 + 451.646 + 468.722 + 487.715 = €1,847 Mil.
Gross Profit was 94.814 + 96.409 + 100.004 + 111.579 = €403 Mil.
Total Current Assets was €916 Mil.
Total Assets was €2,008 Mil.
Property, Plant and Equipment(Net PPE) was €858 Mil.
Depreciation, Depletion and Amortization(DDA) was €121 Mil.
Selling, General, & Admin. Expense(SGA) was €243 Mil.
Total Current Liabilities was €654 Mil.
Long-Term Debt & Capital Lease Obligation was €32 Mil.
Net Income was 22.52 + 7.755 + 2.369 + 6.669 = €39 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0 Mil.
Cash Flow from Operations was 70.115 + 36.24 + 26.753 + -3.407 = €130 Mil.
Total Receivables was €293 Mil.
Revenue was 469.159 + 464.051 + 430.574 + 434.646 = €1,798 Mil.
Gross Profit was 91.434 + 91.827 + 64.397 + 90.839 = €338 Mil.
Total Current Assets was €916 Mil.
Total Assets was €2,047 Mil.
Property, Plant and Equipment(Net PPE) was €906 Mil.
Depreciation, Depletion and Amortization(DDA) was €217 Mil.
Selling, General, & Admin. Expense(SGA) was €230 Mil.
Total Current Liabilities was €570 Mil.
Long-Term Debt & Capital Lease Obligation was €43 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)
=(274.147 / 1847.12) / (293.096 / 1798.43)
=0.148419 / 0.162973
=0.9107

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)
=(338.497 / 1798.43) / (402.806 / 1847.12)
=0.188218 / 0.218072
=0.8631

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 - (915.886 + 857.981) / 2008.177) / (1 - (916.062 + 905.777) / 2046.58)
=0.116678 / 0.109813
=1.0625

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
=1847.12 / 1798.43
=1.0271

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))
=(216.53 / (216.53 + 905.777)) / (121.288 / (121.288 + 857.981))
=0.192933 / 0.123856
=1.5577

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)
=(242.676 / 1847.12) / (230.197 / 1798.43)
=0.131381 / 0.127999
=1.0264

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)
=((31.916 + 653.757) / 2008.177) / ((42.993 + 569.872) / 2046.58)
=0.341441 / 0.299458
=1.1402

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
=(39.313 - 0 - 129.701) / 2008.177
=-0.04501

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.

ElringKlinger AG has a M-score of -2.78 suggests that the company is unlikely to be a manipulator.


ElringKlinger AG Beneish M-Score Related Terms

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


ElringKlinger AG (CHIX:ZIL2D) Business Description

Traded in Other Exchanges
Address
Max-Eyth-Strasse 2, Dettingen an der Erms, DEU, 72581
ElringKlinger AG is a supplier of original equipment parts for vehicles and engines. The company produces cylinder heads and specialty gaskets, plastic housing modules, shielding components for engines, transmissions, exhaust systems, exhaust gas purification technology as well as battery and fuel cell components. Erling Klinger also offers its product to customers in the aftermarkets. The segment of the company revenue is the original equipment division, while the majority of sales are generated outside its domestic German market.

ElringKlinger AG (CHIX:ZIL2D) Headlines

No Headlines