GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Marshall Boya VE Vernik Sanayii AS (IST:MRSHL) » Definitions » Beneish M-Score

Marshall Boya VE Verniknayii AS (IST:MRSHL) Beneish M-Score : -3.63 (As of Dec. 14, 2024)


View and export this data going back to 1990. Start your Free Trial

What is Marshall Boya VE Verniknayii AS 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 -3.63 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Marshall Boya VE Verniknayii AS's Beneish M-Score or its related term are showing as below:

IST:MRSHL' s Beneish M-Score Range Over the Past 10 Years
Min: -3.93   Med: -2.61   Max: -1.05
Current: -3.63

During the past 12 years, the highest Beneish M-Score of Marshall Boya VE Verniknayii AS was -1.05. The lowest was -3.93. And the median was -2.61.


Marshall Boya VE Verniknayii AS Beneish M-Score Historical Data

The historical data trend for Marshall Boya VE Verniknayii AS'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.

Marshall Boya VE Verniknayii AS Beneish M-Score Chart

Marshall Boya VE Verniknayii AS 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 -3.39 -3.93 -1.83 -1.05 -3.63

Marshall Boya VE Verniknayii AS Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 - -3.63 - - -

Competitive Comparison of Marshall Boya VE Verniknayii AS's Beneish M-Score

For the Specialty Chemicals subindustry, Marshall Boya VE Verniknayii AS'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.


Marshall Boya VE Verniknayii AS's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Marshall Boya VE Verniknayii AS's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Marshall Boya VE Verniknayii AS's Beneish M-Score falls into.



Marshall Boya VE Verniknayii AS 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 Marshall Boya VE Verniknayii AS 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 * 2.0259+0.528 * 0.8482+0.404 * 1.3153+0.892 * 0.5018+0.115 * 4.6747
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8535+4.679 * -0.167602-0.327 * 0.8121
=-2.21

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was ₺1,006 Mil.
Revenue was 638.392 + 1272.172 + 1234.362 + -546.904 = ₺2,598 Mil.
Gross Profit was 253.551 + 477.074 + 348.895 + -139.933 = ₺940 Mil.
Total Current Assets was ₺1,987 Mil.
Total Assets was ₺3,017 Mil.
Property, Plant and Equipment(Net PPE) was ₺983 Mil.
Depreciation, Depletion and Amortization(DDA) was ₺112 Mil.
Selling, General, & Admin. Expense(SGA) was ₺310 Mil.
Total Current Liabilities was ₺2,040 Mil.
Long-Term Debt & Capital Lease Obligation was ₺1 Mil.
Net Income was -161.176 + 48.033 + -15.685 + 50.889 = ₺-78 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₺0 Mil.
Cash Flow from Operations was -64.67 + -507.826 + 471 + 529.252 = ₺428 Mil.
Total Receivables was ₺989 Mil.
Revenue was 872.317 + 1189.718 + 1264.375 + 1851.179 = ₺5,178 Mil.
Gross Profit was 260.801 + 409.842 + 351.981 + 565.681 = ₺1,588 Mil.
Total Current Assets was ₺1,835 Mil.
Total Assets was ₺2,074 Mil.
Property, Plant and Equipment(Net PPE) was ₺214 Mil.
Depreciation, Depletion and Amortization(DDA) was ₺197 Mil.
Selling, General, & Admin. Expense(SGA) was ₺724 Mil.
Total Current Liabilities was ₺1,728 Mil.
Long-Term Debt & Capital Lease Obligation was ₺0 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)
=(1005.638 / 2598.022) / (989.272 / 5177.589)
=0.387078 / 0.191068
=2.0259

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)
=(1588.305 / 5177.589) / (939.587 / 2598.022)
=0.306765 / 0.361655
=0.8482

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 - (1986.761 + 982.723) / 3017.236) / (1 - (1835.198 + 213.943) / 2074.096)
=0.015826 / 0.012032
=1.3153

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
=2598.022 / 5177.589
=0.5018

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))
=(197.38 / (197.38 + 213.943)) / (112.417 / (112.417 + 982.723))
=0.479866 / 0.102651
=4.6747

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)
=(310.123 / 2598.022) / (724.125 / 5177.589)
=0.119369 / 0.139858
=0.8535

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)
=((1.14 + 2040.232) / 3017.236) / ((0.427 + 1727.616) / 2074.096)
=0.67657 / 0.833155
=0.8121

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
=(-77.939 - 0 - 427.756) / 3017.236
=-0.167602

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.

Marshall Boya VE Verniknayii AS has a M-score of -2.21 suggests that the company is unlikely to be a manipulator.


Marshall Boya VE Verniknayii AS Beneish M-Score Related Terms

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


Marshall Boya VE Verniknayii AS Business Description

Traded in Other Exchanges
N/A
Address
Dilovasi Organize San. Bolgesi, 1.Kisim Tuna Caddesi No:1, Dilovasi, Gebze, Kocaeli, TUR, 41455
Marshall Boya VE Vernik Sanayii AS is a Turkey-based company involved in manufacturing paints, coatings, and specialty chemicals. The variety of paints provided by the company includes Panel Door Paint, Fit Silicone, Fit Plastic, Antibacterial Hygiene and Silicone Silk Mat Tinted among others.

Marshall Boya VE Verniknayii AS Headlines

No Headlines