GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » IBU-tec advanced materials AG (LTS:0UNS) » Definitions » Beneish M-Score

IBU-tec advanced materials AG (LTS:0UNS) Beneish M-Score : -2.82 (As of Mar. 05, 2025)


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

What is IBU-tec advanced materials AG 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 -2.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for IBU-tec advanced materials AG's Beneish M-Score or its related term are showing as below:

LTS:0UNS' s Beneish M-Score Range Over the Past 10 Years
Min: -2.82   Med: -2.42   Max: 1.56
Current: -2.82

During the past 8 years, the highest Beneish M-Score of IBU-tec advanced materials AG was 1.56. The lowest was -2.82. And the median was -2.42.


IBU-tec advanced materials AG Beneish M-Score Historical Data

The historical data trend for IBU-tec advanced materials AG'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.

IBU-tec advanced materials AG Beneish M-Score Chart

IBU-tec advanced materials AG Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -2.78 -2.64 -2.20 -1.98 -2.82

IBU-tec advanced materials AG Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
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 - -1.98 - -2.82 -

Competitive Comparison of IBU-tec advanced materials AG's Beneish M-Score

For the Chemicals subindustry, IBU-tec advanced materials AG'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.


IBU-tec advanced materials AG's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, IBU-tec advanced materials AG's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where IBU-tec advanced materials AG's Beneish M-Score falls into.



IBU-tec advanced materials AG 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 IBU-tec advanced materials AG 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 * 1.0994+0.528 * 1.0061+0.404 * 0.987+0.892 * 0.8941+0.115 * 1.059
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.064571-0.327 * 1.1099
=-2.82

* 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 €7.96 Mil.
Revenue was €48.23 Mil.
Gross Profit was €23.77 Mil.
Total Current Assets was €30.59 Mil.
Total Assets was €75.85 Mil.
Property, Plant and Equipment(Net PPE) was €41.44 Mil.
Depreciation, Depletion and Amortization(DDA) was €4.75 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €6.39 Mil.
Long-Term Debt & Capital Lease Obligation was €8.48 Mil.
Net Income was €-2.49 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €2.41 Mil.
Total Receivables was €8.09 Mil.
Revenue was €53.94 Mil.
Gross Profit was €26.75 Mil.
Total Current Assets was €33.58 Mil.
Total Assets was €76.36 Mil.
Property, Plant and Equipment(Net PPE) was €38.88 Mil.
Depreciation, Depletion and Amortization(DDA) was €4.75 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €7.11 Mil.
Long-Term Debt & Capital Lease Obligation was €6.37 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)
=(7.955 / 48.232) / (8.093 / 53.944)
=0.164932 / 0.150026
=1.0994

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)
=(26.746 / 53.944) / (23.769 / 48.232)
=0.49581 / 0.492806
=1.0061

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 - (30.59 + 41.439) / 75.854) / (1 - (33.581 + 38.875) / 76.357)
=0.050426 / 0.051089
=0.987

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
=48.232 / 53.944
=0.8941

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))
=(4.75 / (4.75 + 38.875)) / (4.749 / (4.749 + 41.439))
=0.108883 / 0.102819
=1.059

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 / 48.232) / (0 / 53.944)
=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)
=((8.476 + 6.385) / 75.854) / ((6.368 + 7.11) / 76.357)
=0.195916 / 0.176513
=1.1099

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
=(-2.486 - 0 - 2.412) / 75.854
=-0.064571

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.

IBU-tec advanced materials AG has a M-score of -2.82 suggests that the company is unlikely to be a manipulator.


IBU-tec advanced materials AG Beneish M-Score Related Terms

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


IBU-tec advanced materials AG Business Description

Traded in Other Exchanges
Address
Hainweg 9-11, Weimar, TH, DEU, 99425
IBU-tec advanced materials AG develops and produces quality materials for industry. Target markets include the chemical, pharmaceutical, plastics, coatings and automotive industries. The company acts both as a service provider for development and production and as a manufacturer of its own materials. Their products and services covers the entire value chain from wet chemistry to thermal process engineering. With its products - such as battery materials and glass coating the IBU-tec Group places a special focus on green technologies.

IBU-tec advanced materials AG Headlines

No Headlines