GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Bellini Nautica SpA (MIL:BELL) » Definitions » Beneish M-Score

Bellini Nautica SpA (MIL:BELL) Beneish M-Score : -2.08 (As of Apr. 02, 2025)


View and export this data going back to 2022. Start your Free Trial

What is Bellini Nautica SpA 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 -2.08 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Bellini Nautica SpA's Beneish M-Score or its related term are showing as below:

MIL:BELL' s Beneish M-Score Range Over the Past 10 Years
Min: -2.08   Med: -1.17   Max: -0.26
Current: -2.08

During the past 4 years, the highest Beneish M-Score of Bellini Nautica SpA was -0.26. The lowest was -2.08. And the median was -1.17.


Bellini Nautica SpA Beneish M-Score Historical Data

The historical data trend for Bellini Nautica SpA'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.

Bellini Nautica SpA Beneish M-Score Chart

Bellini Nautica SpA Annual Data
Trend Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - -0.26 -2.08

Bellini Nautica SpA Semi-Annual Data
Dec20 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
Beneish M-Score Get a 7-Day Free Trial - -0.26 - -2.08 -

Competitive Comparison of Bellini Nautica SpA's Beneish M-Score

For the Recreational Vehicles subindustry, Bellini Nautica SpA'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.


Bellini Nautica SpA's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Bellini Nautica SpA's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Bellini Nautica SpA's Beneish M-Score falls into.


;
;

Bellini Nautica SpA 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 Bellini Nautica SpA 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 * 1.0922+0.528 * 1.3802+0.404 * 1.0116+0.892 * 0.8847+0.115 * 0.7236
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.060271-0.327 * 1.1021
=-2.08

* 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 €6.81 Mil.
Revenue was €11.76 Mil.
Gross Profit was €1.82 Mil.
Total Current Assets was €16.73 Mil.
Total Assets was €17.89 Mil.
Property, Plant and Equipment(Net PPE) was €0.27 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.26 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €8.70 Mil.
Long-Term Debt & Capital Lease Obligation was €1.29 Mil.
Net Income was €0.24 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €-0.84 Mil.
Total Receivables was €7.05 Mil.
Revenue was €13.30 Mil.
Gross Profit was €2.84 Mil.
Total Current Assets was €13.30 Mil.
Total Assets was €14.50 Mil.
Property, Plant and Equipment(Net PPE) was €0.49 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.27 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €6.52 Mil.
Long-Term Debt & Capital Lease Obligation was €0.83 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)
=(6.81 / 11.762) / (7.048 / 13.295)
=0.578983 / 0.530124
=1.0922

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)
=(2.844 / 13.295) / (1.823 / 11.762)
=0.213915 / 0.154991
=1.3802

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 - (16.732 + 0.268) / 17.886) / (1 - (13.301 + 0.488) / 14.499)
=0.049536 / 0.048969
=1.0116

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
=11.762 / 13.295
=0.8847

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))
=(0.266 / (0.266 + 0.488)) / (0.255 / (0.255 + 0.268))
=0.352785 / 0.487572
=0.7236

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)
=(0 / 11.762) / (0 / 13.295)
=0 / 0
=1

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)
=((1.29 + 8.7) / 17.886) / ((0.827 + 6.521) / 14.499)
=0.558537 / 0.506794
=1.1021

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
=(0.241 - 0 - -0.837) / 17.886
=0.060271

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.

Bellini Nautica SpA has a M-score of -2.08 suggests that the company is unlikely to be a manipulator.


Bellini Nautica SpA Beneish M-Score Related Terms

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


Bellini Nautica SpA Business Description

Traded in Other Exchanges
N/A
Address
Via Carlo Lanza, 28, Clusane d'Iseo, Brescia, ITA, 25049
Bellini Nautica SpA offers recreational vehicles. It specializes in the commercialization of high-end pleasure boats, with its offerings spanning different kinds of boats such as the Bellini yachts like B Atelier and Astor 36, and Vintage Riva boats like Florida Shore, Riva Junior, Sebino Shore, and others. The company also offers boat-related maintenance and restoration services.

Bellini Nautica SpA Headlines

No Headlines