GURUFOCUS.COM » STOCK LIST » Industrials » Aerospace & Defense » Kongsberg Gruppen ASA (FRA:KOZ) » Definitions » Beneish M-Score

Kongsberg Gruppen ASA (FRA:KOZ) Beneish M-Score : -2.45 (As of May. 04, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Kongsberg Gruppen 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 -2.45 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:KOZ' s Beneish M-Score Range Over the Past 10 Years
Min: -2.83   Med: -2.54   Max: -1.82
Current: -2.45

During the past 13 years, the highest Beneish M-Score of Kongsberg Gruppen ASA was -1.82. The lowest was -2.83. And the median was -2.54.


Kongsberg Gruppen ASA Beneish M-Score Historical Data

The historical data trend for Kongsberg Gruppen 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.

Kongsberg Gruppen ASA Beneish M-Score Chart

Kongsberg Gruppen ASA Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.82 -2.60 -2.82 -2.00 -2.45

Kongsberg Gruppen ASA 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 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 - - - -2.45 -

Competitive Comparison of Kongsberg Gruppen ASA's Beneish M-Score

For the Aerospace & Defense subindustry, Kongsberg Gruppen 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.


Kongsberg Gruppen ASA's Beneish M-Score Distribution in the Aerospace & Defense Industry

For the Aerospace & Defense industry and Industrials sector, Kongsberg Gruppen ASA's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Kongsberg Gruppen ASA's Beneish M-Score falls into.



Kongsberg Gruppen 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 Kongsberg Gruppen 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 * 0.9944+0.528 * 1.0402+0.404 * 0.8597+0.892 * 1.1619+0.115 * 1.0942
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.039739-0.327 * 1.0185
=-2.56

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was €1,754 Mil.
Revenue was €3,531 Mil.
Gross Profit was €2,198 Mil.
Total Current Assets was €3,032 Mil.
Total Assets was €4,626 Mil.
Property, Plant and Equipment(Net PPE) was €631 Mil.
Depreciation, Depletion and Amortization(DDA) was €125 Mil.
Selling, General, & Admin. Expense(SGA) was €0 Mil.
Total Current Liabilities was €2,668 Mil.
Long-Term Debt & Capital Lease Obligation was €344 Mil.
Net Income was €323 Mil.
Gross Profit was €0 Mil.
Cash Flow from Operations was €507 Mil.
Total Receivables was €1,518 Mil.
Revenue was €3,039 Mil.
Gross Profit was €1,968 Mil.
Total Current Assets was €2,571 Mil.
Total Assets was €4,130 Mil.
Property, Plant and Equipment(Net PPE) was €559 Mil.
Depreciation, Depletion and Amortization(DDA) was €123 Mil.
Selling, General, & Admin. Expense(SGA) was €0 Mil.
Total Current Liabilities was €2,302 Mil.
Long-Term Debt & Capital Lease Obligation was €337 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)
=(1753.525 / 3530.607) / (1517.646 / 3038.636)
=0.496664 / 0.49945
=0.9944

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)
=(1967.57 / 3038.636) / (2197.709 / 3530.607)
=0.647518 / 0.622473
=1.0402

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 - (3032.27 + 630.636) / 4626.289) / (1 - (2570.654 + 558.942) / 4129.958)
=0.208241 / 0.242221
=0.8597

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
=3530.607 / 3038.636
=1.1619

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))
=(123.445 / (123.445 + 558.942)) / (124.91 / (124.91 + 630.636))
=0.180902 / 0.165324
=1.0942

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 / 3530.607) / (0 / 3038.636)
=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)
=((343.96 + 2667.622) / 4626.289) / ((337.18 + 2302.362) / 4129.958)
=0.650971 / 0.639121
=1.0185

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
=(322.663 - 0 - 506.508) / 4626.289
=-0.039739

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.

Kongsberg Gruppen ASA has a M-score of -2.56 suggests that the company is unlikely to be a manipulator.


Kongsberg Gruppen ASA Beneish M-Score Related Terms

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


Kongsberg Gruppen ASA (FRA:KOZ) Business Description

Address
Kirkegardsveien 45, Kongsberg, NOR, N-3616
Kongsberg Gruppen ASA is an international technology company that supplies products and services to defense, maritime, oil, gas, and aerospace industries. The company is divided into two business segments: the maritime segment and defense and aerospace systems. Maritime, which earns most of the company revenue, creates navigation, automation, monitoring, and positioning products for commercial ships and offshore industries. The defense and aerospace segment provides defense and space-related products and systems. Outside of the two main segments, the firm operates Kongsberg Digital, which produces digital solutions for oil, gas, wind, and merchant marine markets. Products are delivered globally, with North America accounting for about a third of total revenue.

Kongsberg Gruppen ASA (FRA:KOZ) Headlines

No Headlines