GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Pod Point Group Holdings PLC (LSE:PODP) » Definitions » Beneish M-Score

Pod Point Group Holdings (LSE:PODP) Beneish M-Score : -5.22 (As of May. 24, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Pod Point Group Holdings 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 -5.22 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Pod Point Group Holdings's Beneish M-Score or its related term are showing as below:

LSE:PODP' s Beneish M-Score Range Over the Past 10 Years
Min: -5.22   Med: -2.05   Max: 0.68
Current: -5.22

During the past 7 years, the highest Beneish M-Score of Pod Point Group Holdings was 0.68. The lowest was -5.22. And the median was -2.05.


Pod Point Group Holdings Beneish M-Score Historical Data

The historical data trend for Pod Point Group Holdings'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.

Pod Point Group Holdings Beneish M-Score Chart

Pod Point Group Holdings Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -1.67 0.68 -2.05 -2.76 -5.22

Pod Point Group Holdings Semi-Annual Data
Dec18 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.05 - -2.76 - -5.22

Competitive Comparison of Pod Point Group Holdings's Beneish M-Score

For the Specialty Retail subindustry, Pod Point Group Holdings'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.


Pod Point Group Holdings's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Pod Point Group Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Pod Point Group Holdings's Beneish M-Score falls into.



Pod Point Group Holdings 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 Pod Point Group Holdings 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 * 1.1856+0.528 * 0.7698+0.404 * 0.842+0.892 * 0.8928+0.115 * 0.8032
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.538+4.679 * -0.486003-0.327 * 1.7376
=-5.22

* 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 £21.67 Mil.
Revenue was £63.76 Mil.
Gross Profit was £19.24 Mil.
Total Current Assets was £76.81 Mil.
Total Assets was £145.24 Mil.
Property, Plant and Equipment(Net PPE) was £7.34 Mil.
Depreciation, Depletion and Amortization(DDA) was £10.85 Mil.
Selling, General, & Admin. Expense(SGA) was £51.44 Mil.
Total Current Liabilities was £39.13 Mil.
Long-Term Debt & Capital Lease Obligation was £3.55 Mil.
Net Income was £-83.41 Mil.
Gross Profit was £0.00 Mil.
Cash Flow from Operations was £-12.83 Mil.
Total Receivables was £20.47 Mil.
Revenue was £71.41 Mil.
Gross Profit was £16.59 Mil.
Total Current Assets was £102.62 Mil.
Total Assets was £221.91 Mil.
Property, Plant and Equipment(Net PPE) was £8.41 Mil.
Depreciation, Depletion and Amortization(DDA) was £7.74 Mil.
Selling, General, & Admin. Expense(SGA) was £37.46 Mil.
Total Current Liabilities was £35.53 Mil.
Long-Term Debt & Capital Lease Obligation was £2.00 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)
=(21.666 / 63.756) / (20.468 / 71.409)
=0.339827 / 0.286631
=1.1856

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)
=(16.589 / 71.409) / (19.24 / 63.756)
=0.23231 / 0.301776
=0.7698

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 - (76.806 + 7.336) / 145.242) / (1 - (102.624 + 8.412) / 221.911)
=0.420677 / 0.499637
=0.842

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
=63.756 / 71.409
=0.8928

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))
=(7.743 / (7.743 + 8.412)) / (10.854 / (10.854 + 7.336))
=0.479294 / 0.596701
=0.8032

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)
=(51.439 / 63.756) / (37.461 / 71.409)
=0.80681 / 0.524598
=1.538

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)
=((3.546 + 39.13) / 145.242) / ((1.996 + 35.529) / 221.911)
=0.293827 / 0.169099
=1.7376

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
=(-83.414 - 0 - -12.826) / 145.242
=-0.486003

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.

Pod Point Group Holdings has a M-score of -5.22 suggests that the company is unlikely to be a manipulator.


Pod Point Group Holdings Beneish M-Score Related Terms

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


Pod Point Group Holdings (LSE:PODP) Business Description

Traded in Other Exchanges
Address
28-42 Banner Street, London, GBR, EC1Y 8QE
Pod Point Group Holdings PLC is a provider of EV charging solutions with a simple vision: travel should not damage the earth. It has built market capabilities across all four routes to market in the EV charging ecosystem: home, workplace, destination, and en route. It has developed an effective and agile infrastructure to support the design, outsourced manufacture, and installation of charge points and associated systems. It has four operating segments: Home, Commercial, Owned Assets, and Recurring. The majority of its revenue comes from the Home segment.

Pod Point Group Holdings (LSE:PODP) Headlines

No Headlines