GURUFOCUS.COM » STOCK LIST » Technology » Software » Dataproces Group A/S (FRA:D9D) » Definitions » Beneish M-Score

Dataproces Group A/S (FRA:D9D) Beneish M-Score : -3.84 (As of May. 11, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Dataproces Group A/S 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 -3.84 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Dataproces Group A/S's Beneish M-Score or its related term are showing as below:

FRA:D9D' s Beneish M-Score Range Over the Past 10 Years
Min: -3.84   Med: -2.84   Max: -2.76
Current: -3.84

During the past 5 years, the highest Beneish M-Score of Dataproces Group A/S was -2.76. The lowest was -3.84. And the median was -2.84.


Dataproces Group A/S Beneish M-Score Historical Data

The historical data trend for Dataproces Group A/S'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.

Dataproces Group A/S Beneish M-Score Chart

Dataproces Group A/S Annual Data
Trend Apr19 Apr20 Apr21 Apr22 Apr23
Beneish M-Score
- - -2.84 -2.76 -3.84

Dataproces Group A/S Quarterly Data
Apr19 Apr20 Oct20 Apr21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 - -3.84 - - -

Competitive Comparison of Dataproces Group A/S's Beneish M-Score

For the Information Technology Services subindustry, Dataproces Group A/S'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.


Dataproces Group A/S's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, Dataproces Group A/S's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Dataproces Group A/S's Beneish M-Score falls into.



Dataproces Group A/S 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 Dataproces Group A/S 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 * 0.8601+0.528 * 0.9929+0.404 * 1.3135+0.892 * 0.9993+0.115 * 0.6642
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.250765-0.327 * 1.431
=-3.84

* 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 (Apr23) TTM:Last Year (Apr22) TTM:
Total Receivables was €0.72 Mil.
Revenue was €2.87 Mil.
Gross Profit was €3.42 Mil.
Total Current Assets was €1.65 Mil.
Total Assets was €5.23 Mil.
Property, Plant and Equipment(Net PPE) was €0.86 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.81 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €2.30 Mil.
Long-Term Debt & Capital Lease Obligation was €0.44 Mil.
Net Income was €-0.93 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €0.38 Mil.
Total Receivables was €0.83 Mil.
Revenue was €2.87 Mil.
Gross Profit was €3.40 Mil.
Total Current Assets was €2.39 Mil.
Total Assets was €5.42 Mil.
Property, Plant and Equipment(Net PPE) was €0.88 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.42 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €1.52 Mil.
Long-Term Debt & Capital Lease Obligation was €0.46 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)
=(0.716 / 2.872) / (0.833 / 2.874)
=0.249304 / 0.28984
=0.8601

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)
=(3.395 / 2.874) / (3.417 / 2.872)
=1.18128 / 1.189763
=0.9929

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 - (1.648 + 0.856) / 5.228) / (1 - (2.389 + 0.881) / 5.42)
=0.521041 / 0.396679
=1.3135

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
=2.872 / 2.874
=0.9993

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))
=(0.419 / (0.419 + 0.881)) / (0.807 / (0.807 + 0.856))
=0.322308 / 0.485268
=0.6642

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)
=(0 / 2.872) / (0 / 2.874)
=0 / 0
=1

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)
=((0.436 + 2.304) / 5.228) / ((0.464 + 1.521) / 5.42)
=0.524101 / 0.366236
=1.431

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
=(-0.929 - 0 - 0.382) / 5.228
=-0.250765

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.

Dataproces Group A/S has a M-score of -3.84 suggests that the company is unlikely to be a manipulator.


Dataproces Group A/S Beneish M-Score Related Terms

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


Dataproces Group A/S (FRA:D9D) Business Description

Traded in Other Exchanges
Address
Skalhuse 5, Nibe, DNK, 9240
Dataproces Group A/S is an interdisciplinary knowledge company specializing in IT and consulting services all developed for, and in close collaboration with, the country's municipalities. The company's services include Revenue optimization; Automation and RPA; and Knowledge and competencies.

Dataproces Group A/S (FRA:D9D) Headlines

No Headlines