GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Cooper-Standard Holdings Inc (FRA:C31) » Definitions » Beneish M-Score

Cooper-Standard Holdings (FRA:C31) Beneish M-Score : -2.86 (As of Mar. 31, 2025)


View and export this data going back to 2016. Start your Free Trial

What is Cooper-Standard 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 -2.86 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:C31' s Beneish M-Score Range Over the Past 10 Years
Min: -3.18   Med: -2.64   Max: -2.26
Current: -2.86

During the past 13 years, the highest Beneish M-Score of Cooper-Standard Holdings was -2.26. The lowest was -3.18. And the median was -2.64.


Cooper-Standard Holdings Beneish M-Score Historical Data

The historical data trend for Cooper-Standard 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.

Cooper-Standard Holdings Beneish M-Score Chart

Cooper-Standard Holdings 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 -2.35 -2.49 -2.94 -3.18 -2.86

Cooper-Standard Holdings 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 -3.18 -3.04 -2.98 -2.95 -2.86

Competitive Comparison of Cooper-Standard Holdings's Beneish M-Score

For the Auto Parts subindustry, Cooper-Standard 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.


Cooper-Standard Holdings's Beneish M-Score Distribution in the Vehicles & Parts Industry

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

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


;
;

Cooper-Standard 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 Cooper-Standard 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 * 0.8673+0.528 * 0.9303+0.404 * 1.1961+0.892 * 0.9679+0.115 * 0.993
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9928+4.679 * -0.046642-0.327 * 1.039
=-2.82

* 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 €417 Mil.
Revenue was 631.019 + 617.503 + 658.068 + 622.311 = €2,529 Mil.
Gross Profit was 78.329 + 68.757 + 77.051 + 56.712 = €281 Mil.
Total Current Assets was €769 Mil.
Total Assets was €1,655 Mil.
Property, Plant and Equipment(Net PPE) was €598 Mil.
Depreciation, Depletion and Amortization(DDA) was €96 Mil.
Selling, General, & Admin. Expense(SGA) was €192 Mil.
Total Current Liabilities was €551 Mil.
Long-Term Debt & Capital Lease Obligation was €1,079 Mil.
Net Income was 38.404 + -9.962 + -70.83 + -29.127 = €-72 Mil.
Non Operating Income was 0.859 + -2.88 + -62.826 + -1.71 = €-67 Mil.
Cash Flow from Operations was 71.36 + 25.101 + -11.16 + -13.063 = €72 Mil.
Total Receivables was €497 Mil.
Revenue was 617.731 + 689.668 + 668.012 + 637.416 = €2,613 Mil.
Gross Profit was 59.33 + 99.822 + 71.73 + 39.067 = €270 Mil.
Total Current Assets was €826 Mil.
Total Assets was €1,717 Mil.
Property, Plant and Equipment(Net PPE) was €641 Mil.
Depreciation, Depletion and Amortization(DDA) was €102 Mil.
Selling, General, & Admin. Expense(SGA) was €200 Mil.
Total Current Liabilities was €599 Mil.
Long-Term Debt & Capital Lease Obligation was €1,028 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)
=(416.989 / 2528.901) / (496.735 / 2612.827)
=0.164889 / 0.190114
=0.8673

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)
=(269.949 / 2612.827) / (280.849 / 2528.901)
=0.103317 / 0.111056
=0.9303

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 - (769.019 + 598.301) / 1655.077) / (1 - (825.837 + 641.494) / 1716.898)
=0.173863 / 0.145359
=1.1961

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
=2528.901 / 2612.827
=0.9679

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))
=(101.993 / (101.993 + 641.494)) / (95.906 / (95.906 + 598.301))
=0.137182 / 0.138152
=0.993

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)
=(192.229 / 2528.901) / (200.043 / 2612.827)
=0.076013 / 0.076562
=0.9928

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)
=((1078.907 + 550.828) / 1655.077) / ((1028.157 + 599.024) / 1716.898)
=0.984688 / 0.947745
=1.039

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
=(-71.515 - -66.557 - 72.238) / 1655.077
=-0.046642

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.

Cooper-Standard Holdings has a M-score of -2.82 suggests that the company is unlikely to be a manipulator.


Cooper-Standard Holdings Beneish M-Score Related Terms

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


Cooper-Standard Holdings Business Description

Traded in Other Exchanges
Address
40300 Traditions Drive, Northville, MI, USA, 48168
Cooper-Standard Holdings Inc is engaged in the manufacture of sealing and fluid handling systems (consisting of fuel and brake delivery systems and fluid transfer systems). Its products are designed for passenger vehicles and light trucks that are manufactured by automotive original equipment manufacturers (OEMs) and replacement markets. It has two reportable segments: Sealing Systems and Fluid Handling Systems. The group's geographic regions are North America, Europe, Asia Pacific, and South America.

Cooper-Standard Holdings Headlines

No Headlines