Beijer Alma AB Beneish M-Score Historical Data
The historical data trend for Beijer Alma AB'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.
Beijer Alma AB Beneish M-Score Chart
|
Beijer Alma AB Annual Data
|
|
Trend |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
Dec24 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.75 |
-2.21 |
-2.01 |
-2.57 |
-2.23 |
|
Beijer Alma AB 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
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.57 |
-2.53 |
-2.74 |
-2.52 |
-2.23 |
Competitive Comparison of Beijer Alma AB's Beneish M-Score
For the Specialty Industrial Machinery subindustry, Beijer Alma AB'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.
Beijer Alma AB's Beneish M-Score Distribution in the Industrial Products Industry
For the Industrial Products industry and Industrials sector, Beijer Alma AB's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Beijer Alma AB's Beneish M-Score falls into.
Beijer Alma AB 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 Beijer Alma AB 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 * 1.2542 | + | 0.528 * 0.9465 | + | 0.404 * 1.016 | + | 0.892 * 1.0466 | + | 0.115 * 1 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0847 | + | 4.679 * 0.004242 | - | 0.327 * 1.0131 |
| = | -2.23 |
* 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 kr1,314 Mil.
Revenue was 1823 + 1683 + 1885 + 1812 = kr7,203 Mil.
Gross Profit was 555 + 524 + 597 + 560 = kr2,236 Mil.
Total Current Assets was kr3,515 Mil.
Total Assets was kr9,430 Mil.
Property, Plant and Equipment(Net PPE) was kr1,814 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0 Mil.
Selling, General, & Admin. Expense(SGA) was kr1,334 Mil.
Total Current Liabilities was kr1,332 Mil.
Long-Term Debt & Capital Lease Obligation was kr2,966 Mil.
Net Income was 122 + 303 + 142 + 147 = kr714 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was 212 + 212 + 235 + 15 = kr674 Mil.
|
Total Receivables was kr1,001 Mil.
Revenue was 1694 + 1676 + 1819 + 1693 = kr6,882 Mil.
Gross Profit was 484 + 505 + 522 + 511 = kr2,022 Mil.
Total Current Assets was kr3,127 Mil.
Total Assets was kr8,373 Mil.
Property, Plant and Equipment(Net PPE) was kr1,662 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0 Mil.
Selling, General, & Admin. Expense(SGA) was kr1,175 Mil.
Total Current Liabilities was kr1,319 Mil.
Long-Term Debt & Capital Lease Obligation was kr2,448 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) |
| = | (1314 / 7203) | / | (1001 / 6882) |
| = | 0.182424 | / | 0.145452 |
| | = | 1.2542 |
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) |
| = | (2022 / 6882) | / | (2236 / 7203) |
| = | 0.29381 | / | 0.310426 |
| | = | 0.9465 |
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 - (3515 + 1814) / 9430) | / | (1 - (3127 + 1662) / 8373) |
| = | 0.434889 | / | 0.428043 |
| | = | 1.016 |
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 |
| = | 7203 | / | 6882 |
| | = | 1.0466 |
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)) |
| = | (0 / (0 + 1662)) | / | (0 / (0 + 1814)) |
| = | 0 | / | 0 |
| | = | 1 |
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) |
| = | (1334 / 7203) | / | (1175 / 6882) |
| = | 0.185201 | / | 0.170735 |
| | = | 1.0847 |
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) |
| = | ((2966 + 1332) / 9430) | / | ((2448 + 1319) / 8373) |
| = | 0.455779 | / | 0.449898 |
| | = | 1.0131 |
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 |
| = | (714 - 0 | - | 674) | / | 9430 |
| | = | 0.004242 |
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.
Beijer Alma AB has a M-score of -2.23 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
LTS:0YG7 has been successfully added to your