GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Gram Car Carriers ASA (FRA:G39) » Definitions » Beneish M-Score

Gram Car Carriers ASA (FRA:G39) Beneish M-Score : -2.73 (As of Jun. 13, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Gram Car Carriers ASA 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 -2.73 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:G39' s Beneish M-Score Range Over the Past 10 Years
Min: -2.73   Med: -2.46   Max: -0.63
Current: -2.73

During the past 3 years, the highest Beneish M-Score of Gram Car Carriers ASA was -0.63. The lowest was -2.73. And the median was -2.46.


Gram Car Carriers ASA Beneish M-Score Historical Data

The historical data trend for Gram Car Carriers ASA'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.

Gram Car Carriers ASA Beneish M-Score Chart

Gram Car Carriers ASA Annual Data
Trend Dec21 Dec22 Dec23
Beneish M-Score
- - -2.46

Gram Car Carriers ASA Quarterly Data
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 -0.63 -1.96 -2.67 -2.46 -2.73

Competitive Comparison of Gram Car Carriers ASA's Beneish M-Score

For the Marine Shipping subindustry, Gram Car Carriers ASA'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.


Gram Car Carriers ASA's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Gram Car Carriers ASA's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Gram Car Carriers ASA's Beneish M-Score falls into.



Gram Car Carriers ASA 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 Gram Car Carriers ASA 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 * 0.7033+0.528 * 0.7482+0.404 * 0.9965+0.892 * 1.4967+0.115 * 0.8888
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.4899+4.679 * -0.101585-0.327 * 0.8835
=-2.81

* 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 €4.3 Mil.
Revenue was 50.461 + 51.748 + 51.452 + 44.718 = €198.4 Mil.
Gross Profit was 32.907 + 26.188 + 32.65 + 25.694 = €117.4 Mil.
Total Current Assets was €47.7 Mil.
Total Assets was €554.3 Mil.
Property, Plant and Equipment(Net PPE) was €506.1 Mil.
Depreciation, Depletion and Amortization(DDA) was €29.6 Mil.
Selling, General, & Admin. Expense(SGA) was €3.0 Mil.
Total Current Liabilities was €82.5 Mil.
Long-Term Debt & Capital Lease Obligation was €200.9 Mil.
Net Income was 28.747 + 34.688 + 23.362 + 16.746 = €103.5 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0.0 Mil.
Cash Flow from Operations was 38.113 + 44.157 + 42.518 + 35.062 = €159.9 Mil.
Total Receivables was €4.1 Mil.
Revenue was 38.43 + 36.108 + 31.766 + 26.242 = €132.5 Mil.
Gross Profit was 20.895 + 12.936 + 14.129 + 10.75 = €58.7 Mil.
Total Current Assets was €32.7 Mil.
Total Assets was €559.4 Mil.
Property, Plant and Equipment(Net PPE) was €526.2 Mil.
Depreciation, Depletion and Amortization(DDA) was €27.1 Mil.
Selling, General, & Admin. Expense(SGA) was €4.0 Mil.
Total Current Liabilities was €65.3 Mil.
Long-Term Debt & Capital Lease Obligation was €258.5 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)
=(4.326 / 198.379) / (4.11 / 132.546)
=0.021807 / 0.031008
=0.7033

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)
=(58.71 / 132.546) / (117.439 / 198.379)
=0.442941 / 0.591993
=0.7482

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 - (47.7 + 506.116) / 554.285) / (1 - (32.725 + 526.206) / 559.406)
=0.000846 / 0.000849
=0.9965

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
=198.379 / 132.546
=1.4967

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))
=(27.135 / (27.135 + 526.206)) / (29.554 / (29.554 + 506.116))
=0.049038 / 0.055172
=0.8888

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)
=(2.959 / 198.379) / (4.036 / 132.546)
=0.014916 / 0.03045
=0.4899

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)
=((200.934 + 82.499) / 554.285) / ((258.487 + 65.266) / 559.406)
=0.511349 / 0.578744
=0.8835

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
=(103.543 - 0 - 159.85) / 554.285
=-0.101585

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.

Gram Car Carriers ASA has a M-score of -2.81 suggests that the company is unlikely to be a manipulator.


Gram Car Carriers ASA Beneish M-Score Related Terms

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


Gram Car Carriers ASA (FRA:G39) Business Description

Traded in Other Exchanges
Address
Bryggegata 9 (Aker Brygge), Oslo, NOR, 0250
Gram Car Carriers ASA is a tonnage provider with a fleet of distribution vessels, mid-size vessels, and Panamax vessels. Geographically company has a presence in Europe, Asia, and others. The majority of the revenue is derived from Asia.

Gram Car Carriers ASA (FRA:G39) Headlines

No Headlines