GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Chelyabinsk Pipe Plant PJSC (MIC:CHEP) » Definitions » Beneish M-Score

Chelyabinsk Pipe Plant PJSC (MIC:CHEP) Beneish M-Score : -1.46 (As of May. 30, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Chelyabinsk Pipe Plant PJSC 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.

Warning Sign:

Beneish M-Score -1.46 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Chelyabinsk Pipe Plant PJSC's Beneish M-Score or its related term are showing as below:

MIC:CHEP' s Beneish M-Score Range Over the Past 10 Years
Min: -2.79   Med: -2.72   Max: -1.46
Current: -1.46

During the past 13 years, the highest Beneish M-Score of Chelyabinsk Pipe Plant PJSC was -1.46. The lowest was -2.79. And the median was -2.72.


Chelyabinsk Pipe Plant PJSC Beneish M-Score Historical Data

The historical data trend for Chelyabinsk Pipe Plant PJSC'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.

Chelyabinsk Pipe Plant PJSC Beneish M-Score Chart

Chelyabinsk Pipe Plant PJSC Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.78 -2.79 -2.72 -2.72 -1.46

Chelyabinsk Pipe Plant PJSC Semi-Annual Data
Dec12 Jun13 Dec13 Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun23
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 - -2.72 - -1.46 -

Competitive Comparison of Chelyabinsk Pipe Plant PJSC's Beneish M-Score

For the Metal Fabrication subindustry, Chelyabinsk Pipe Plant PJSC'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.


Chelyabinsk Pipe Plant PJSC's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Chelyabinsk Pipe Plant PJSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Chelyabinsk Pipe Plant PJSC's Beneish M-Score falls into.



Chelyabinsk Pipe Plant PJSC 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 Chelyabinsk Pipe Plant PJSC 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 * 1.5451+0.528 * 1.3534+0.404 * 0.9625+0.892 * 1.4639+0.115 * 1.11
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7859+4.679 * -0.023964-0.327 * 0.9986
=-1.46

* 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 (Dec21) TTM:Last Year (Dec20) TTM:
Total Receivables was ₽60,954 Mil.
Revenue was ₽181,572 Mil.
Gross Profit was ₽40,285 Mil.
Total Current Assets was ₽100,628 Mil.
Total Assets was ₽157,233 Mil.
Property, Plant and Equipment(Net PPE) was ₽34,639 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽5,238 Mil.
Selling, General, & Admin. Expense(SGA) was ₽11,368 Mil.
Total Current Liabilities was ₽82,980 Mil.
Long-Term Debt & Capital Lease Obligation was ₽62,524 Mil.
Net Income was ₽2,407 Mil.
Gross Profit was ₽0 Mil.
Cash Flow from Operations was ₽6,175 Mil.
Total Receivables was ₽26,949 Mil.
Revenue was ₽124,033 Mil.
Gross Profit was ₽37,243 Mil.
Total Current Assets was ₽65,375 Mil.
Total Assets was ₽131,600 Mil.
Property, Plant and Equipment(Net PPE) was ₽47,124 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽8,044 Mil.
Selling, General, & Admin. Expense(SGA) was ₽9,881 Mil.
Total Current Liabilities was ₽44,401 Mil.
Long-Term Debt & Capital Lease Obligation was ₽77,550 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)
=(60954 / 181572) / (26949 / 124033)
=0.335702 / 0.217273
=1.5451

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)
=(37243 / 124033) / (40285 / 181572)
=0.300267 / 0.221868
=1.3534

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 - (100628 + 34639) / 157233) / (1 - (65375 + 47124) / 131600)
=0.139703 / 0.145144
=0.9625

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
=181572 / 124033
=1.4639

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))
=(8044 / (8044 + 47124)) / (5238 / (5238 + 34639))
=0.145809 / 0.131354
=1.11

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)
=(11368 / 181572) / (9881 / 124033)
=0.062609 / 0.079664
=0.7859

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)
=((62524 + 82980) / 157233) / ((77550 + 44401) / 131600)
=0.925404 / 0.926679
=0.9986

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
=(2407 - 0 - 6175) / 157233
=-0.023964

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.

Chelyabinsk Pipe Plant PJSC has a M-score of -1.46 signals that the company is likely to be a manipulator.


Chelyabinsk Pipe Plant PJSC Beneish M-Score Related Terms

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


Chelyabinsk Pipe Plant PJSC (MIC:CHEP) Business Description

Traded in Other Exchanges
N/A
Address
40, Business Center Amalthea, Bolshoy Boulevard, 4th floor, Skolkovo Innovation Center, Moscow, RUS, 121205
Chelyabinsk Pipe Plant PJSC produces welded and seamless steel pipe products for use in the oil and gas industry and other industries. Its segments are Steel pipe products, Trunk pipeline systems, Oilfield Services, and Scrap procurement. The firm's main production facilities are located in the Ural region of Russia. The majority of the firm's sale of products is in Russia. Its products are also used in the chemical and petrochemical industries, Energy, Mechanical engineering, construction, agriculture, and other industries.

Chelyabinsk Pipe Plant PJSC (MIC:CHEP) Headlines