Conmed Beneish M-Score Historical Data
The historical data trend for Conmed'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.
Conmed Beneish M-Score Chart
|
Conmed Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.65 |
-2.67 |
-2.57 |
-2.47 |
-2.37 |
|
Conmed Quarterly Data
|
|
Jun19 |
Sep19 |
Dec19 |
Mar20 |
Jun20 |
Sep20 |
Dec20 |
Mar21 |
Jun21 |
Sep21 |
Dec21 |
Mar22 |
Jun22 |
Sep22 |
Dec22 |
Mar23 |
Jun23 |
Sep23 |
Dec23 |
Mar24 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.37 |
-2.23 |
-2.35 |
-2.37 |
-2.51 |
Competitive Comparison of Conmed's Beneish M-Score
For the Medical Devices subindustry, Conmed'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.
Conmed's Beneish M-Score Distribution in the Medical Devices & Instruments Industry
For the Medical Devices & Instruments industry and Healthcare sector, Conmed's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Conmed's Beneish M-Score falls into.
Conmed 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 Conmed 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 * 1.0076 | + | 0.528 * 0.9793 | + | 0.404 * 0.9801 | + | 0.892 * 1.1073 | + | 0.115 * 1.0152 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.8992 | + | 4.679 * -0.033124 | - | 0.327 * 0.9784 |
| = | -2.53 |
* 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 €222 Mil.
Revenue was 287.291 + 299.9 + 285.39 + 293.193 = €1,166 Mil.
Gross Profit was 158.208 + 167.054 + 157.471 + 157.547 = €640 Mil.
Total Current Assets was €585 Mil.
Total Assets was €2,125 Mil.
Property, Plant and Equipment(Net PPE) was €109 Mil.
Depreciation, Depletion and Amortization(DDA) was €67 Mil.
Selling, General, & Admin. Expense(SGA) was €459 Mil.
Total Current Liabilities was €268 Mil.
Long-Term Debt & Capital Lease Obligation was €911 Mil.
Net Income was 18.132 + 30.326 + 14.839 + 12.675 = €76 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0 Mil.
Cash Flow from Operations was 26.791 + 51.714 + 43.221 + 24.619 = €146 Mil.
|
Total Receivables was €199 Mil.
Revenue was 275.967 + 236.818 + 277.839 + 262.222 = €1,053 Mil.
Gross Profit was 145.07 + 124.478 + 153.131 + 143.581 = €566 Mil.
Total Current Assets was €570 Mil.
Total Assets was €2,167 Mil.
Property, Plant and Equipment(Net PPE) was €108 Mil.
Depreciation, Depletion and Amortization(DDA) was €68 Mil.
Selling, General, & Admin. Expense(SGA) was €461 Mil.
Total Current Liabilities was €300 Mil.
Long-Term Debt & Capital Lease Obligation was €930 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) |
| = | (222.144 / 1165.774) | / | (199.112 / 1052.846) |
| = | 0.190555 | / | 0.189118 |
| | = | 1.0076 |
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) |
| = | (566.26 / 1052.846) | / | (640.28 / 1165.774) |
| = | 0.537837 | / | 0.549232 |
| | = | 0.9793 |
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 - (584.866 + 108.515) / 2124.515) | / | (1 - (569.822 + 107.743) / 2166.992) |
| = | 0.673629 | / | 0.687325 |
| | = | 0.9801 |
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 |
| = | 1165.774 | / | 1052.846 |
| | = | 1.1073 |
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)) |
| = | (67.686 / (67.686 + 107.743)) | / | (66.524 / (66.524 + 108.515)) |
| = | 0.385831 | / | 0.380052 |
| | = | 1.0152 |
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) |
| = | (458.772 / 1165.774) | / | (460.791 / 1052.846) |
| = | 0.393534 | / | 0.437662 |
| | = | 0.8992 |
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) |
| = | ((910.901 + 268.092) / 2124.515) | / | ((929.588 + 299.521) / 2166.992) |
| = | 0.554947 | / | 0.567196 |
| | = | 0.9784 |
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 |
| = | (75.972 - 0 | - | 146.345) | / | 2124.515 |
| | = | -0.033124 |
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.
Conmed has a M-score of -2.53 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
FRA:EC8 has been successfully added to your