GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Sherwin-Williams Co (MEX:SHW) » Definitions » Beneish M-Score

Sherwin-Williams Co (MEX:SHW) Beneish M-Score : -2.64 (As of Mar. 27, 2025)


View and export this data going back to 2015. Start your Free Trial

What is Sherwin-Williams Co 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 -2.64 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MEX:SHW' s Beneish M-Score Range Over the Past 10 Years
Min: -2.87   Med: -2.61   Max: -1.46
Current: -2.64

During the past 13 years, the highest Beneish M-Score of Sherwin-Williams Co was -1.46. The lowest was -2.87. And the median was -2.61.


Sherwin-Williams Co Beneish M-Score Historical Data

The historical data trend for Sherwin-Williams Co'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.

Sherwin-Williams Co Beneish M-Score Chart

Sherwin-Williams Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.84 -2.42 -2.36 -2.77 -2.64

Sherwin-Williams Co 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 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 -2.77 -2.73 -2.70 -2.60 -2.64

Competitive Comparison of Sherwin-Williams Co's Beneish M-Score

For the Specialty Chemicals subindustry, Sherwin-Williams Co'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.


Sherwin-Williams Co's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Sherwin-Williams Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sherwin-Williams Co's Beneish M-Score falls into.


;
;

Sherwin-Williams Co 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 Sherwin-Williams Co 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 * 1.0938+0.528 * 0.9615+0.404 * 0.9734+0.892 * 1.0873+0.115 * 1.2732
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0514+4.679 * -0.026857-0.327 * 0.973
=-2.44

* 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 MXN49,820 Mil.
Revenue was 110476.814 + 121341.474 + 114894.526 + 89077.08 = MXN435,790 Mil.
Gross Profit was 53665.887 + 59612.383 + 56121.804 + 42005.121 = MXN211,405 Mil.
Total Current Assets was MXN112,637 Mil.
Total Assets was MXN492,874 Mil.
Property, Plant and Equipment(Net PPE) was MXN114,435 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN11,791 Mil.
Selling, General, & Admin. Expense(SGA) was MXN140,490 Mil.
Total Current Liabilities was MXN142,000 Mil.
Long-Term Debt & Capital Lease Obligation was MXN203,032 Mil.
Net Income was 10012.822 + 15874.32 + 16303.06 + 8384.428 = MXN50,575 Mil.
Non Operating Income was 909.309 + -76.792 + 1029.59 + 238.986 = MXN2,101 Mil.
Cash Flow from Operations was 19489.652 + 21161.165 + 22037.252 + -977.519 = MXN61,711 Mil.
Total Receivables was MXN41,891 Mil.
Revenue was 89152.145 + 106546.167 + 106988.222 + 98099.26 = MXN400,786 Mil.
Gross Profit was 43262.266 + 50796.987 + 49242.424 + 43636.722 = MXN186,938 Mil.
Total Current Assets was MXN93,577 Mil.
Total Assets was MXN389,634 Mil.
Property, Plant and Equipment(Net PPE) was MXN80,190 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN10,824 Mil.
Selling, General, & Admin. Expense(SGA) was MXN122,891 Mil.
Total Current Liabilities was MXN112,487 Mil.
Long-Term Debt & Capital Lease Obligation was MXN167,831 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)
=(49820.096 / 435789.894) / (41890.747 / 400785.794)
=0.114321 / 0.104522
=1.0938

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)
=(186938.399 / 400785.794) / (211405.195 / 435789.894)
=0.46643 / 0.485108
=0.9615

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 - (112637.464 + 114435.226) / 492874.415) / (1 - (93577.332 + 80189.742) / 389633.678)
=0.539289 / 0.554025
=0.9734

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
=435789.894 / 400785.794
=1.0873

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))
=(10824.412 / (10824.412 + 80189.742)) / (11791.367 / (11791.367 + 114435.226))
=0.118931 / 0.093414
=1.2732

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)
=(140490.372 / 435789.894) / (122890.866 / 400785.794)
=0.322381 / 0.306625
=1.0514

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)
=((203032.325 + 142000.204) / 492874.415) / ((167831.18 + 112486.644) / 389633.678)
=0.700041 / 0.719439
=0.973

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
=(50574.63 - 2101.093 - 61710.55) / 492874.415
=-0.026857

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.

Sherwin-Williams Co has a M-score of -2.44 suggests that the company is unlikely to be a manipulator.


Sherwin-Williams Co Beneish M-Score Related Terms

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


Sherwin-Williams Co Business Description

Address
101 West Prospect Avenue, Cleveland, OH, USA, 44115-1075
Sherwin-Williams is the largest provider of architectural paint in the United States. The company has over 5,000 stores and sells premium paint at higher price points than most competitors. Sherwin-Williams also sells paint-related products in big-box stores and provides coatings for original equipment manufacturers.