GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Furnishings, Fixtures & Appliances » Mohawk Industries Inc (FRA:MWK) » Definitions » Beneish M-Score
中文

Mohawk Industries (FRA:MWK) Beneish M-Score : -2.88 (As of Apr. 25, 2024)


View and export this data going back to 1992. Start your Free Trial

What is Mohawk Industries 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 -2.88 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:MWK' s Beneish M-Score Range Over the Past 10 Years
Min: -2.88   Med: -2.56   Max: -2.44
Current: -2.88

During the past 13 years, the highest Beneish M-Score of Mohawk Industries was -2.44. The lowest was -2.88. And the median was -2.56.


Mohawk Industries Beneish M-Score Historical Data

The historical data trend for Mohawk Industries'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.

Mohawk Industries Beneish M-Score Chart

Mohawk Industries 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 -2.71 -2.78 -2.55 -2.45 -2.88

Mohawk Industries Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.58 -2.67 -2.88 -2.88

Competitive Comparison of Mohawk Industries's Beneish M-Score

For the Furnishings, Fixtures & Appliances subindustry, Mohawk Industries'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.


Mohawk Industries's Beneish M-Score Distribution in the Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, Mohawk Industries's Beneish M-Score distribution charts can be found below:

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



Mohawk Industries 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 Mohawk Industries 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 * 1.0336+0.528 * 1.0297+0.404 * 0.8307+0.892 * 0.9249+0.115 * 1.0108
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1137+4.679 * -0.067478-0.327 * 1.0102
=-2.91

* 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 €1,719 Mil.
Revenue was 2395.459 + 2591.916 + 2723.245 + 2621.012 = €10,332 Mil.
Gross Profit was 588.984 + 648.411 + 675.552 + 600.975 = €2,514 Mil.
Total Current Assets was €5,139 Mil.
Total Assets was €12,434 Mil.
Property, Plant and Equipment(Net PPE) was €4,972 Mil.
Depreciation, Depletion and Amortization(DDA) was €585 Mil.
Selling, General, & Admin. Expense(SGA) was €1,967 Mil.
Total Current Liabilities was €2,885 Mil.
Long-Term Debt & Capital Lease Obligation was €1,870 Mil.
Net Income was 127.91 + -712.55 + 93.423 + 74.942 = €-416 Mil.
Non Operating Income was 2.086 + -812.901 + -2.044 + 0.529 = €-812 Mil.
Cash Flow from Operations was 271.727 + 479.776 + 243.3 + 240.296 = €1,235 Mil.
Total Receivables was €1,798 Mil.
Revenue was 2502.237 + 2946.714 + 2982.916 + 2738.222 = €11,170 Mil.
Gross Profit was 523.391 + 720.798 + 826.044 + 728.332 = €2,799 Mil.
Total Current Assets was €5,565 Mil.
Total Assets was €13,330 Mil.
Property, Plant and Equipment(Net PPE) was €4,766 Mil.
Depreciation, Depletion and Amortization(DDA) was €567 Mil.
Selling, General, & Admin. Expense(SGA) was €1,909 Mil.
Total Current Liabilities was €2,898 Mil.
Long-Term Debt & Capital Lease Obligation was €2,147 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)
=(1719.06 / 10331.632) / (1798.118 / 11170.089)
=0.166388 / 0.160976
=1.0336

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)
=(2798.565 / 11170.089) / (2513.922 / 10331.632)
=0.250541 / 0.243323
=1.0297

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 - (5139.067 + 4971.697) / 12434.4) / (1 - (5564.973 + 4766.25) / 13329.688)
=0.186872 / 0.224946
=0.8307

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
=10331.632 / 11170.089
=0.9249

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))
=(567.439 / (567.439 + 4766.25)) / (584.829 / (584.829 + 4971.697))
=0.106388 / 0.105251
=1.0108

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)
=(1967.047 / 10331.632) / (1909.478 / 11170.089)
=0.190391 / 0.170946
=1.1137

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)
=((1870.03 + 2884.803) / 12434.4) / ((2147.316 + 2898.349) / 13329.688)
=0.382393 / 0.378528
=1.0102

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
=(-416.275 - -812.33 - 1235.099) / 12434.4
=-0.067478

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.

Mohawk Industries has a M-score of -2.91 suggests that the company is unlikely to be a manipulator.


Mohawk Industries Beneish M-Score Related Terms

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


Mohawk Industries (FRA:MWK) Business Description

Traded in Other Exchanges
Address
160 South Industrial Boulevard, Calhoun, GA, USA, 30701
Mohawk Industries Inc manufactures a wide range of flooring products, including carpets, rugs, ceramic tile, laminate, wood, luxury vinyl tile, and vinyl flooring. Its operating segments include Global Ceramic, Flooring NA, and Flooring ROW. The company generates maximum revenue from the Global Ceramic segment. Geographically, it derives a majority of its revenue from the United States.

Mohawk Industries (FRA:MWK) Headlines

No Headlines