GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Martinrea International Inc (FRA:03M) » Definitions » Beneish M-Score

Martinrea International (FRA:03M) Beneish M-Score : -2.98 (As of Mar. 26, 2025)


View and export this data going back to 2010. Start your Free Trial

What is Martinrea International 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 -2.98 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:03M' s Beneish M-Score Range Over the Past 10 Years
Min: -2.98   Med: -2.76   Max: -2.5
Current: -2.98

During the past 13 years, the highest Beneish M-Score of Martinrea International was -2.50. The lowest was -2.98. And the median was -2.76.


Martinrea International Beneish M-Score Historical Data

The historical data trend for Martinrea International'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.

Martinrea International Beneish M-Score Chart

Martinrea International Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.73 -2.50 -2.73 -2.94 -2.98

Martinrea International Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -2.94 -2.88 -2.92 -2.98 -2.98

Competitive Comparison of Martinrea International's Beneish M-Score

For the Auto Parts subindustry, Martinrea International'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.


Martinrea International's Beneish M-Score Distribution in the Vehicles & Parts Industry

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

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


';

Martinrea International 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 Martinrea International 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 * 0.9477+0.528 * 0.9777+0.404 * 1.0724+0.892 * 0.9185+0.115 * 0.9302
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0588+4.679 * -0.08556-0.327 * 0.9687
=-2.99

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was €418 Mil.
Revenue was 771.486 + 823.107 + 882.427 + 899.823 = €3,377 Mil.
Gross Profit was 86.498 + 108.651 + 124.474 + 117.268 = €437 Mil.
Total Current Assets was €896 Mil.
Total Assets was €2,561 Mil.
Property, Plant and Equipment(Net PPE) was €1,451 Mil.
Depreciation, Depletion and Amortization(DDA) was €233 Mil.
Selling, General, & Admin. Expense(SGA) was €217 Mil.
Total Current Liabilities was €752 Mil.
Long-Term Debt & Capital Lease Obligation was €778 Mil.
Net Income was -89.375 + 9.416 + 27.778 + 29.668 = €-23 Mil.
Non Operating Income was -89.454 + 0.23 + -3.689 + -1.408 = €-94 Mil.
Cash Flow from Operations was 103.234 + 87.725 + 73.435 + 26.544 = €291 Mil.
Total Receivables was €480 Mil.
Revenue was 885.915 + 954.892 + 945.547 + 890.033 = €3,676 Mil.
Gross Profit was 104.733 + 125.474 + 120.595 + 114.257 = €465 Mil.
Total Current Assets was €1,022 Mil.
Total Assets was €2,727 Mil.
Property, Plant and Equipment(Net PPE) was €1,492 Mil.
Depreciation, Depletion and Amortization(DDA) was €221 Mil.
Selling, General, & Admin. Expense(SGA) was €223 Mil.
Total Current Liabilities was €884 Mil.
Long-Term Debt & Capital Lease Obligation was €798 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)
=(418.28 / 3376.843) / (480.489 / 3676.387)
=0.123867 / 0.130696
=0.9477

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)
=(465.059 / 3676.387) / (436.891 / 3376.843)
=0.126499 / 0.129379
=0.9777

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 - (895.59 + 1451.105) / 2561.141) / (1 - (1022.459 + 1491.644) / 2727.029)
=0.083731 / 0.07808
=1.0724

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
=3376.843 / 3676.387
=0.9185

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))
=(220.553 / (220.553 + 1491.644)) / (233.251 / (233.251 + 1451.105))
=0.128813 / 0.138481
=0.9302

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)
=(216.516 / 3376.843) / (222.624 / 3676.387)
=0.064118 / 0.060555
=1.0588

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)
=((777.664 + 751.82) / 2561.141) / ((797.609 + 883.626) / 2727.029)
=0.597189 / 0.616508
=0.9687

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
=(-22.513 - -94.321 - 290.938) / 2561.141
=-0.08556

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.

Martinrea International has a M-score of -2.99 suggests that the company is unlikely to be a manipulator.


Martinrea International Beneish M-Score Related Terms

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


Martinrea International Business Description

Traded in Other Exchanges
Address
3210 Langstaff Road, Vaughan, ON, CAN, L4K 5B2
Martinrea International Inc is a diversified and world-wide automotive supplier engaged in the design, development and manufacturing of engineered, value-added Lightweight Structures and Propulsion Systems. Its products are used in the automotive sector by the majority of vehicle manufacturers. The Company's offerings include products, assemblies and systems for small and large cars, crossovers, pickups and sport utility vehicles. The company also provides metal forming and welding solutions. The company operates in Canada, USA, Europe, and Other Countries.

Martinrea International Headlines

No Headlines