GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Devices & Instruments » PHC Holdings Corp (FRA:2GY) » Definitions » Beneish M-Score

PHC Holdings (FRA:2GY) Beneish M-Score : -2.82 (As of Dec. 15, 2024)


View and export this data going back to 2021. Start your Free Trial

What is PHC Holdings 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 -2.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:2GY' s Beneish M-Score Range Over the Past 10 Years
Min: -3.05   Med: -2.82   Max: -2.57
Current: -2.82

During the past 6 years, the highest Beneish M-Score of PHC Holdings was -2.57. The lowest was -3.05. And the median was -2.82.


PHC Holdings Beneish M-Score Historical Data

The historical data trend for PHC Holdings'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.

PHC Holdings Beneish M-Score Chart

PHC Holdings Annual Data
Trend Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial - - -2.98 -2.57 -2.83

PHC Holdings Quarterly Data
Mar19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -2.81 -3.05 -2.83 -2.81 -2.82

Competitive Comparison of PHC Holdings's Beneish M-Score

For the Medical Devices subindustry, PHC Holdings'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.


PHC Holdings's Beneish M-Score Distribution in the Medical Devices & Instruments Industry

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

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



PHC Holdings 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 PHC Holdings 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 * 1.0589+0.528 * 1.0186+0.404 * 1.0248+0.892 * 0.9398+0.115 * 1.0433
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0432+4.679 * -0.07223-0.327 * 1.0134
=-2.80

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was €402 Mil.
Revenue was 558.901 + 501.322 + 596.986 + 572.332 = €2,230 Mil.
Gross Profit was 271.414 + 224.594 + 258.489 + 259.793 = €1,014 Mil.
Total Current Assets was €1,043 Mil.
Total Assets was €3,312 Mil.
Property, Plant and Equipment(Net PPE) was €307 Mil.
Depreciation, Depletion and Amortization(DDA) was €178 Mil.
Selling, General, & Admin. Expense(SGA) was €929 Mil.
Total Current Liabilities was €848 Mil.
Long-Term Debt & Capital Lease Obligation was €1,470 Mil.
Net Income was 45.846 + -18.679 + -10.666 + -55.39 = €-39 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0 Mil.
Cash Flow from Operations was 53.932 + 30.661 + 78.375 + 37.347 = €200 Mil.
Total Receivables was €404 Mil.
Revenue was 541.831 + 531.013 + 638.196 + 661.336 = €2,372 Mil.
Gross Profit was 238.888 + 244.178 + 295.138 + 321.1 = €1,099 Mil.
Total Current Assets was €1,227 Mil.
Total Assets was €3,615 Mil.
Property, Plant and Equipment(Net PPE) was €299 Mil.
Depreciation, Depletion and Amortization(DDA) was €185 Mil.
Selling, General, & Admin. Expense(SGA) was €948 Mil.
Total Current Liabilities was €851 Mil.
Long-Term Debt & Capital Lease Obligation was €1,646 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)
=(401.553 / 2229.541) / (403.529 / 2372.376)
=0.180106 / 0.170095
=1.0589

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)
=(1099.304 / 2372.376) / (1014.29 / 2229.541)
=0.463377 / 0.454932
=1.0186

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 - (1043.461 + 307.378) / 3311.68) / (1 - (1227.477 + 299.064) / 3615.307)
=0.592099 / 0.577756
=1.0248

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
=2229.541 / 2372.376
=0.9398

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))
=(185.431 / (185.431 + 299.064)) / (178.099 / (178.099 + 307.378))
=0.38273 / 0.366854
=1.0433

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)
=(929.059 / 2229.541) / (947.629 / 2372.376)
=0.416704 / 0.399443
=1.0432

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)
=((1469.6 + 847.843) / 3311.68) / ((1645.734 + 850.75) / 3615.307)
=0.699779 / 0.690532
=1.0134

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
=(-38.889 - 0 - 200.315) / 3311.68
=-0.07223

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.

PHC Holdings has a M-score of -2.80 suggests that the company is unlikely to be a manipulator.


PHC Holdings Beneish M-Score Related Terms

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


PHC Holdings Business Description

Traded in Other Exchanges
Address
2-38-5 Nishi-Shimbashi, Minato-ku, Tokyo, JPN, 105-8433
PHC Holdings Corp is engaged in the development, manufacture and sale of healthcare devices and services.

PHC Holdings Headlines

No Headlines