GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Reckitt Benckiser (Bangladesh) PLC (DHA:RECKITTBEN) » Definitions » Beneish M-Score

Reckitt Benckiser (Bangladesh) (DHA:RECKITTBEN) Beneish M-Score : 0.00 (As of May. 01, 2024)


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

What is Reckitt Benckiser (Bangladesh) 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 Reckitt Benckiser (Bangladesh)'s Beneish M-Score or its related term are showing as below:

During the past 7 years, the highest Beneish M-Score of Reckitt Benckiser (Bangladesh) was -0.66. The lowest was -3.67. And the median was -3.33.


Reckitt Benckiser (Bangladesh) Beneish M-Score Historical Data

The historical data trend for Reckitt Benckiser (Bangladesh)'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.

Reckitt Benckiser (Bangladesh) Beneish M-Score Chart

Reckitt Benckiser (Bangladesh) Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -3.27 -3.39 -0.66 -3.67 -

Reckitt Benckiser (Bangladesh) 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 -3.67 -2.83 -3.05 -3.23 -

Competitive Comparison of Reckitt Benckiser (Bangladesh)'s Beneish M-Score

For the Household & Personal Products subindustry, Reckitt Benckiser (Bangladesh)'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.


Reckitt Benckiser (Bangladesh)'s Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Reckitt Benckiser (Bangladesh)'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Reckitt Benckiser (Bangladesh)'s Beneish M-Score falls into.



Reckitt Benckiser (Bangladesh) 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 Reckitt Benckiser (Bangladesh) 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 BDT136 Mil.
Revenue was 1228.231 + 1374.943 + 1312.054 + 1366.342 = BDT5,282 Mil.
Gross Profit was 654.558 + 681.412 + 636.969 + 637.403 = BDT2,610 Mil.
Total Current Assets was BDT3,715 Mil.
Total Assets was BDT4,492 Mil.
Property, Plant and Equipment(Net PPE) was BDT750 Mil.
Depreciation, Depletion and Amortization(DDA) was BDT181 Mil.
Selling, General, & Admin. Expense(SGA) was BDT647 Mil.
Total Current Liabilities was BDT3,121 Mil.
Long-Term Debt & Capital Lease Obligation was BDT133 Mil.
Net Income was 296.87 + 224.591 + 146.98 + 152.057 = BDT820 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = BDT0 Mil.
Cash Flow from Operations was 237.184 + 534.28 + 42.54 + 355.024 = BDT1,169 Mil.
Total Receivables was BDT60 Mil.
Revenue was 1200.488 + 1257.159 + 1236.835 + 1274.882 = BDT4,969 Mil.
Gross Profit was 608.526 + 506.774 + 544.303 + 625.23 = BDT2,285 Mil.
Total Current Assets was BDT2,650 Mil.
Total Assets was BDT3,396 Mil.
Property, Plant and Equipment(Net PPE) was BDT746 Mil.
Depreciation, Depletion and Amortization(DDA) was BDT173 Mil.
Selling, General, & Admin. Expense(SGA) was BDT553 Mil.
Total Current Liabilities was BDT2,405 Mil.
Long-Term Debt & Capital Lease Obligation was BDT150 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)
=(135.556 / 5281.57) / (60.207 / 4969.364)
=0.025666 / 0.012116
=

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)
=(2284.833 / 4969.364) / (2610.342 / 5281.57)
=0.459784 / 0.494236
=

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 - (3715.317 + 750.068) / 4492.146) / (1 - (2650.135 + 745.76) / 3395.895)
=0.005957 / -0
=

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
=5281.57 / 4969.364
=

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))
=(173.468 / (173.468 + 745.76)) / (181.218 / (181.218 + 750.068))
=0.188711 / 0.194589
=

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)
=(646.931 / 5281.57) / (553.399 / 4969.364)
=0.122488 / 0.111362
=

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)
=((132.646 + 3121.2) / 4492.146) / ((150.408 + 2405.032) / 3395.895)
=0.724341 / 0.752509
=

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
=(820.498 - 0 - 1169.028) / 4492.146
=-0.077587

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.


Reckitt Benckiser (Bangladesh) Beneish M-Score Related Terms

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


Reckitt Benckiser (Bangladesh) (DHA:RECKITTBEN) Business Description

Traded in Other Exchanges
N/A
Address
38 Gulshan Avenue, The Glass House, 9th & 10th Floors, Plot-2, Block-SE (B), Dhaka, BGD, 1212
Reckitt Benckiser (Bangladesh) PLC is engaged in the manufacturing and marketing of household, toiletries, and pharmaceutical products. It provides products related to surface care, fabric care, dishwashing, home care, health, personal care, and food. It operates through the below segments Household and toiletries and Pharmaceuticals, and the majority of the revenue comes from the Household and toiletries segment.

Reckitt Benckiser (Bangladesh) (DHA:RECKITTBEN) Headlines

No Headlines