GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Volvo Car AB (FRA:8JO1) » Definitions » Beneish M-Score

Volvo Car AB (FRA:8JO1) Beneish M-Score : -2.66 (As of Jun. 23, 2024)


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

What is Volvo Car AB 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 -2.66 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:8JO1' s Beneish M-Score Range Over the Past 10 Years
Min: -2.99   Med: -2.59   Max: -2.13
Current: -2.66

During the past 6 years, the highest Beneish M-Score of Volvo Car AB was -2.13. The lowest was -2.99. And the median was -2.59.


Volvo Car AB Beneish M-Score Historical Data

The historical data trend for Volvo Car AB'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.

Volvo Car AB Beneish M-Score Chart

Volvo Car AB Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -2.27 -2.99

Volvo Car AB Quarterly Data
Dec18 Dec19 Jun20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.45 -2.59 -2.78 -2.99 -2.66

Competitive Comparison of Volvo Car AB's Beneish M-Score

For the Auto Manufacturers subindustry, Volvo Car AB'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.


Volvo Car AB's Beneish M-Score Distribution in the Vehicles & Parts Industry

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

* The bar in red indicates where Volvo Car AB's Beneish M-Score falls into.



Volvo Car AB 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 Volvo Car AB 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 * 1.2285+0.528 * 0.8903+0.404 * 1.013+0.892 * 1.076+0.115 * 0.9988
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0063+4.679 * -0.083821-0.327 * 1.0164
=-2.65

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was €2,483 Mil.
Revenue was 8295.579 + 9783.711 + 7780.579 + 8755.262 = €34,615 Mil.
Gross Profit was 1596.942 + 2041.115 + 1528.052 + 1664.367 = €6,830 Mil.
Total Current Assets was €14,343 Mil.
Total Assets was €32,662 Mil.
Property, Plant and Equipment(Net PPE) was €7,949 Mil.
Depreciation, Depletion and Amortization(DDA) was €1,634 Mil.
Selling, General, & Admin. Expense(SGA) was €3,358 Mil.
Total Current Liabilities was €15,431 Mil.
Long-Term Debt & Capital Lease Obligation was €1,989 Mil.
Net Income was 295.318 + 277.936 + 253.675 + 285.58 = €1,113 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0 Mil.
Cash Flow from Operations was -82.798 + 1621.664 + 855.783 + 1455.582 = €3,850 Mil.
Total Receivables was €1,878 Mil.
Revenue was 8532.447 + 9573.441 + 7343.864 + 6721.522 = €32,171 Mil.
Gross Profit was 1524.438 + 1528.611 + 1269.848 + 1328.844 = €5,652 Mil.
Total Current Assets was €12,725 Mil.
Total Assets was €29,101 Mil.
Property, Plant and Equipment(Net PPE) was €7,255 Mil.
Depreciation, Depletion and Amortization(DDA) was €1,489 Mil.
Selling, General, & Admin. Expense(SGA) was €3,102 Mil.
Total Current Liabilities was €12,339 Mil.
Long-Term Debt & Capital Lease Obligation was €2,932 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)
=(2482.718 / 34615.131) / (1878.199 / 32171.274)
=0.071723 / 0.058381
=1.2285

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)
=(5651.741 / 32171.274) / (6830.476 / 34615.131)
=0.175677 / 0.197326
=0.8903

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 - (14343.315 + 7948.656) / 32661.666) / (1 - (12724.895 + 7255.499) / 29101.077)
=0.317488 / 0.313414
=1.013

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
=34615.131 / 32171.274
=1.076

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))
=(1489.06 / (1489.06 + 7255.499)) / (1633.615 / (1633.615 + 7948.656))
=0.170284 / 0.170483
=0.9988

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)
=(3358.108 / 34615.131) / (3101.598 / 32171.274)
=0.097013 / 0.096409
=1.0063

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)
=((1989.02 + 15431.272) / 32661.666) / ((2932.084 + 12338.503) / 29101.077)
=0.533356 / 0.524743
=1.0164

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
=(1112.509 - 0 - 3850.231) / 32661.666
=-0.083821

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.

Volvo Car AB has a M-score of -2.65 suggests that the company is unlikely to be a manipulator.


Volvo Car AB Beneish M-Score Related Terms

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


Volvo Car AB (FRA:8JO1) Business Description

Address
VAK Building, Gunnar Engellaus Vag, Gothenburg, SWE, 405 31
Volvo Car AB manufactures, designs, and supplies automobiles. The company offers a wide range of cars. Geographically, it derives a majority of its revenue from China and also has a presence in the US; Sweden; Germany; United Kingdom; Japan, and South Korea. It generates maximum revenue from the sale of new cars.

Volvo Car AB (FRA:8JO1) Headlines

No Headlines