GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Lennox International Inc (FRA:LXI) » Definitions » Beneish M-Score

Lennox International (FRA:LXI) Beneish M-Score : -2.58 (As of Mar. 27, 2025)


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

What is Lennox International 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 -2.58 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:LXI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.07   Med: -2.6   Max: -1.95
Current: -2.58

During the past 13 years, the highest Beneish M-Score of Lennox International was -1.95. The lowest was -3.07. And the median was -2.60.


Lennox International Beneish M-Score Historical Data

The historical data trend for Lennox International'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.

Lennox International Beneish M-Score Chart

Lennox International 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 -3.07 -2.50 -1.95 -2.54 -2.58

Lennox International 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 -2.54 -2.59 -2.48 -2.44 -2.58

Competitive Comparison of Lennox International's Beneish M-Score

For the Building Products & Equipment subindustry, Lennox International'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.


Lennox International's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Lennox International's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Lennox International's Beneish M-Score falls into.


';

Lennox International 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 Lennox International 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 * 1.0821+0.528 * 0.9361+0.404 * 0.8612+0.892 * 1.07+0.115 * 1.1246
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9672+4.679 * -0.036016-0.327 * 0.8378
=-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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was €631 Mil.
Revenue was 1284.475 + 1349.788 + 1348.072 + 963.332 = €4,946 Mil.
Gross Profit was 434.812 + 440.048 + 453.538 + 312.8 = €1,641 Mil.
Total Current Assets was €1,799 Mil.
Total Assets was €3,316 Mil.
Property, Plant and Equipment(Net PPE) was €1,077 Mil.
Depreciation, Depletion and Amortization(DDA) was €88 Mil.
Selling, General, & Admin. Expense(SGA) was €677 Mil.
Total Current Liabilities was €1,254 Mil.
Long-Term Debt & Capital Lease Obligation was €1,051 Mil.
Net Income was 188.804 + 215.339 + 228.441 + 114.356 = €747 Mil.
Non Operating Income was -3.82 + -1.532 + -0.279 + -2.76 = €-8 Mil.
Cash Flow from Operations was 317.442 + 407.342 + 170.936 + -20.976 = €875 Mil.
Total Receivables was €545 Mil.
Revenue was 1058.952 + 1280.223 + 1302.722 + 980.14 = €4,622 Mil.
Gross Profit was 325.352 + 401.505 + 422.549 + 286.364 = €1,436 Mil.
Total Current Assets was €1,315 Mil.
Total Assets was €2,566 Mil.
Property, Plant and Equipment(Net PPE) was €856 Mil.
Depreciation, Depletion and Amortization(DDA) was €80 Mil.
Selling, General, & Admin. Expense(SGA) was €655 Mil.
Total Current Liabilities was €930 Mil.
Long-Term Debt & Capital Lease Obligation was €1,199 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)
=(631.351 / 4945.667) / (545.248 / 4622.037)
=0.127657 / 0.117967
=1.0821

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)
=(1435.77 / 4622.037) / (1641.198 / 4945.667)
=0.310636 / 0.331846
=0.9361

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 - (1799.411 + 1076.572) / 3315.569) / (1 - (1314.519 + 856.478) / 2566.041)
=0.132582 / 0.153951
=0.8612

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
=4945.667 / 4622.037
=1.07

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))
=(79.751 / (79.751 + 856.478)) / (88.224 / (88.224 + 1076.572))
=0.085183 / 0.075742
=1.1246

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)
=(677.41 / 4945.667) / (654.548 / 4622.037)
=0.13697 / 0.141615
=0.9672

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)
=((1051.169 + 1254.202) / 3315.569) / ((1199.161 + 930.388) / 2566.041)
=0.695317 / 0.829897
=0.8378

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
=(746.94 - -8.391 - 874.744) / 3315.569
=-0.036016

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.

Lennox International has a M-score of -2.53 suggests that the company is unlikely to be a manipulator.


Lennox International Beneish M-Score Related Terms

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


Lennox International Business Description

Traded in Other Exchanges
Address
2140 Lake Park Boulevard, Richardson, TX, USA, 75080
Lennox International manufactures and distributes heating, ventilating, air conditioning, and refrigeration products to replacement (75% of sales) and new construction (25% of sales) markets. In fiscal 2024, residential HVAC was 67% of sales and commercial HVAC and Heatcraft refrigeration was 33% of sales. The company goes to market with multiple brands, but Lennox is the company's flagship HVAC brand. The Texas-based company is focused on North America after the sale of its European HVAC and refrigeration businesses in late 2023.

Lennox International Headlines

No Headlines