Severstal PAO Beneish M-Score Historical Data
The historical data trend for Severstal PAO'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.
Severstal PAO Beneish M-Score Chart
|
Severstal PAO Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.68 |
-3.27 |
-2.53 |
-3.03 |
-2.48 |
|
Severstal PAO Semi-Annual Data
|
|
Jun14 |
Dec14 |
Jun15 |
Dec15 |
Jun16 |
Dec16 |
Jun17 |
Dec17 |
Jun18 |
Dec18 |
Jun19 |
Dec19 |
Jun20 |
Dec20 |
Jun21 |
Dec21 |
Jun22 |
Dec22 |
Jun23 |
Dec23 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.53 |
-2.57 |
-3.03 |
-2.09 |
-2.48 |
Competitive Comparison of Severstal PAO's Beneish M-Score
For the Steel subindustry, Severstal PAO'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.
Severstal PAO's Beneish M-Score Distribution in the Steel Industry
For the Steel industry and Basic Materials sector, Severstal PAO's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Severstal PAO's Beneish M-Score falls into.
Severstal PAO 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 Severstal PAO 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 * 1.0188 | + | 0.528 * 0.9313 | + | 0.404 * 0.6576 | + | 0.892 * 1.0676 | + | 0.115 * 1.1538 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.8584 | + | 4.679 * 0.014751 | - | 0.327 * 1.0402 |
| = | -2.48 |
* 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 ₽43,319 Mil.
Revenue was ₽728,314 Mil.
Gross Profit was ₽318,959 Mil.
Total Current Assets was ₽568,769 Mil.
Total Assets was ₽994,115 Mil.
Property, Plant and Equipment(Net PPE) was ₽388,932 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽34,734 Mil.
Selling, General, & Admin. Expense(SGA) was ₽71,837 Mil.
Total Current Liabilities was ₽279,226 Mil.
Long-Term Debt & Capital Lease Obligation was ₽63,573 Mil.
Net Income was ₽193,861 Mil.
Gross Profit was ₽0 Mil.
Cash Flow from Operations was ₽179,197 Mil.
|
Total Receivables was ₽39,830 Mil.
Revenue was ₽682,226 Mil.
Gross Profit was ₽278,246 Mil.
Total Current Assets was ₽341,404 Mil.
Total Assets was ₽729,835 Mil.
Property, Plant and Equipment(Net PPE) was ₽347,777 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽36,336 Mil.
Selling, General, & Admin. Expense(SGA) was ₽78,391 Mil.
Total Current Liabilities was ₽152,020 Mil.
Long-Term Debt & Capital Lease Obligation was ₽89,928 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) |
| = | (43319 / 728314) | / | (39830 / 682226) |
| = | 0.059478 | / | 0.058382 |
| | = | 1.0188 |
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) |
| = | (278246 / 682226) | / | (318959 / 728314) |
| = | 0.40785 | / | 0.437942 |
| | = | 0.9313 |
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 - (568769 + 388932) / 994115) | / | (1 - (341404 + 347777) / 729835) |
| = | 0.03663 | / | 0.055703 |
| | = | 0.6576 |
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 |
| = | 728314 | / | 682226 |
| | = | 1.0676 |
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)) |
| = | (36336 / (36336 + 347777)) | / | (34734 / (34734 + 388932)) |
| = | 0.094597 | / | 0.081984 |
| | = | 1.1538 |
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) |
| = | (71837 / 728314) | / | (78391 / 682226) |
| = | 0.098635 | / | 0.114905 |
| | = | 0.8584 |
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) |
| = | ((63573 + 279226) / 994115) | / | ((89928 + 152020) / 729835) |
| = | 0.344828 | / | 0.331511 |
| | = | 1.0402 |
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 |
| = | (193861 - 0 | - | 179197) | / | 994115 |
| | = | 0.014751 |
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.
Severstal PAO has a M-score of -2.48 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
MIC:CHMF has been successfully added to your