GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Seagate Technology Holdings PLC (MEX:STX N) » Definitions » Beneish M-Score

Seagate Technology Holdings (MEX:STX N) Beneish M-Score : -2.47 (As of Apr. 11, 2025)


View and export this data going back to 2020. Start your Free Trial

What is Seagate Technology 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 -2.47 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MEX:STX N' s Beneish M-Score Range Over the Past 10 Years
Min: -3.81   Med: -2.95   Max: -2.01
Current: -2.47

During the past 13 years, the highest Beneish M-Score of Seagate Technology Holdings was -2.01. The lowest was -3.81. And the median was -2.95.


Seagate Technology Holdings Beneish M-Score Historical Data

The historical data trend for Seagate Technology 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.

Seagate Technology Holdings Beneish M-Score Chart

Seagate Technology Holdings Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.60 -2.70 -2.23 -3.43 -3.44

Seagate Technology Holdings 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 -3.27 -3.57 -3.44 -2.72 -2.47

Competitive Comparison of Seagate Technology Holdings's Beneish M-Score

For the Computer Hardware subindustry, Seagate Technology 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.


Seagate Technology Holdings's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Seagate Technology Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Seagate Technology Holdings's Beneish M-Score falls into.


;
;

Seagate Technology 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 Seagate Technology 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 * 1.1234+0.528 * 0.5461+0.404 * 0.843+0.892 * 1.3593+0.115 * 1.4937
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9169+4.679 * 0.008352-0.327 * 0.8951
=-2.20

* 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 MXN15,371 Mil.
Revenue was 48489.502 + 42688.57 + 34570.034 + 27466.802 = MXN153,215 Mil.
Gross Profit was 16934.828 + 14058.874 + 10992.062 + 7053.408 = MXN49,039 Mil.
Total Current Assets was MXN76,374 Mil.
Total Assets was MXN165,991 Mil.
Property, Plant and Equipment(Net PPE) was MXN33,265 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN4,774 Mil.
Selling, General, & Admin. Expense(SGA) was MXN9,764 Mil.
Total Current Liabilities was MXN61,921 Mil.
Long-Term Debt & Capital Lease Obligation was MXN108,450 Mil.
Net Income was 7007.515 + 6005.542 + 9398.213 + 414.906 = MXN22,826 Mil.
Non Operating Income was -1313.909 + -196.903 + 5532.671 + -132.77 = MXN3,889 Mil.
Cash Flow from Operations was 4609.11 + 1870.579 + 7950.925 + 3120.096 = MXN17,551 Mil.
Total Receivables was MXN10,066 Mil.
Revenue was 26394.956 + 25327.076 + 27464.528 + 33526.5 = MXN112,713 Mil.
Gross Profit was 6144.678 + 2595.416 + 5211.746 + 5749.975 = MXN19,702 Mil.
Total Current Assets was MXN44,608 Mil.
Total Assets was MXN121,349 Mil.
Property, Plant and Equipment(Net PPE) was MXN27,872 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN6,430 Mil.
Selling, General, & Admin. Expense(SGA) was MXN7,834 Mil.
Total Current Liabilities was MXN42,928 Mil.
Long-Term Debt & Capital Lease Obligation was MXN96,227 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)
=(15370.651 / 153214.908) / (10065.729 / 112713.06)
=0.100321 / 0.089304
=1.1234

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)
=(19701.815 / 112713.06) / (49039.172 / 153214.908)
=0.174796 / 0.320068
=0.5461

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 - (76373.573 + 33264.841) / 165990.516) / (1 - (44608.324 + 27871.715) / 121348.899)
=0.33949 / 0.402714
=0.843

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
=153214.908 / 112713.06
=1.3593

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))
=(6430.355 / (6430.355 + 27871.715)) / (4773.818 / (4773.818 + 33264.841))
=0.187463 / 0.125499
=1.4937

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)
=(9764.09 / 153214.908) / (7833.683 / 112713.06)
=0.063728 / 0.069501
=0.9169

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)
=((108449.64 + 61920.573) / 165990.516) / ((96227.012 + 42927.873) / 121348.899)
=1.026385 / 1.146734
=0.8951

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
=(22826.176 - 3889.089 - 17550.71) / 165990.516
=0.008352

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.

Seagate Technology Holdings has a M-score of -2.20 suggests that the company is unlikely to be a manipulator.


Seagate Technology Holdings Beneish M-Score Related Terms

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


Seagate Technology Holdings Business Description

Address
121 Woodlands Avenue 5, Singapore, SGP, 739009
Seagate is a leading supplier of hard disk drives for data storage to the enterprise and consumer markets. It forms a practical duopoly in the market with its chief rival, Western Digital; they are both vertically integrated.

Seagate Technology Holdings Headlines

No Headlines