GURUFOCUS.COM » STOCK LIST » USA » NAS » NMI Holdings Inc (NAS:NMIH) » Definitions » Beneish M-Score
Switch to:

NMI Holdings Beneish M-Score

: 0.00 (As of Today)
View and export this data going back to 2013. Start your Free Trial

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.

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

During the past 11 years, the highest Beneish M-Score of NMI Holdings was 13.95. The lowest was -4.82. And the median was -3.11.


NMI Holdings Beneish M-Score Historical Data

The historical data trend for NMI 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.

NMI Holdings Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

NMI Holdings Quarterly Data
Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22
Beneish M-Score 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 Premium Member Only Premium Member Only Premium Member Only - - - - -

Competitive Comparison

For the Insurance - Specialty subindustry, NMI 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.

   

NMI Holdings Beneish M-Score Distribution

For the Insurance industry and Financial Services sector, NMI Holdings's Beneish M-Score distribution charts can be found below:

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



NMI 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 NMI 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 $80.7 Mil.
Revenue was $485.6 Mil.
Gross Profit was $485.6 Mil.
Total Current Assets was $2,240.1 Mil.
Total Assets was $2,450.6 Mil.
Property, Plant and Equipment(Net PPE) was $13.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $11.2 Mil.
Selling, General, & Admin. Expense(SGA) was $0.0 Mil.
Total Current Liabilities was $72.0 Mil.
Long-Term Debt & Capital Lease Obligation was $394.6 Mil.
Net Income was $231.1 Mil.
Gross Profit was $0.0 Mil.
Cash Flow from Operations was $325.7 Mil.
Total Receivables was $67.4 Mil.
Revenue was $436.2 Mil.
Gross Profit was $436.2 Mil.
Total Current Assets was $1,993.1 Mil.
Total Assets was $2,166.7 Mil.
Property, Plant and Equipment(Net PPE) was $12.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $9.9 Mil.
Selling, General, & Admin. Expense(SGA) was $0.0 Mil.
Total Current Liabilities was $61.7 Mil.
Long-Term Debt & Capital Lease Obligation was $393.3 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)
=(80.678 / 485.638) / (67.387 / 436.19)
=0.16612786 / 0.15449002
=

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)
=(436.19 / 436.19) / (485.638 / 485.638)
=1 / 1
=

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 - (2240.09 + 13.056) / 2450.581) / (1 - (1993.055 + 12.525) / 2166.666)
=0.08056661 / 0.07434741
=

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
=485.638 / 436.19
=

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))
=(9.93 / (9.93 + 12.525)) / (11.232 / (11.232 + 13.056))
=0.44221777 / 0.46245059
=

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 / 485.638) / (0 / 436.19)
=0 / 0
=

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)
=((394.623 + 72) / 2450.581) / ((393.301 + 61.716) / 2166.666)
=0.19041321 / 0.21000791
=

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
=(231.13 - 0 - 325.719) / 2450.581
=-0.0386

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.


NMI Holdings Beneish M-Score Related Terms

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


NMI Holdings Business Description

NMI Holdings logo
Traded in Other Exchanges
Address
2100 Powell Street, Emeryville, CA, USA, 94608
NMI Holdings Inc through its subsidiaries provides private mortgage guaranty insurance. The company offers mortgage insurance, reinsurance on loans and outsourced loan review services to mortgage loan originators. It serves national and regional mortgage banks, money center banks, credit unions, community banks, builder-owned mortgage lenders, Internet-sourced lenders, and other non-bank lenders.
Executives
Fitzgerald Norman Peter officer: EVP, Chief Sales Officer 2100 POWELL ST. 12TH FLOOR EMERYVILLE CA 94608
Mallela Ravi officer: Chief Financial Officer C/O NMI HOLDINGS, INC. (NATIONAL MI) 2100 POWELL ST., 12TH FLOOR EMERYVILLE CA 94608
Yousaf Mohammad Nawaz officer: EVP, Operations & Info. Tech. 2100 POWELL ST. 12TH FLOOR EMERYVILLE CA 94608
Huskins Priya Cherian director 600 LA TERRAZA BOULEVARD ESCONDIDO CA 92025
Mccreary Lynn S. director NMI HOLDINGS, INC. (NATIONAL MI) 2100 POWELL STREET, 12TH FLOOR EMERYVILLE CA 94608
Smith Robert Owen officer: EVP, Chief Risk Officer 2100 POWELL STREET 12TH FLOOR EMERYVILLE CA 94608
Norberg Julie officer: Vice President, Controller 2100 POWELL STREET, 12TH FLOOR EMERYVILLE CA 94608
Pollitzer Adam officer: EVP, Chief Financial Officer 2100 POWELL STREET 12TH FLOOR EMERYVILLE CA 94608
Muehlhauser Regina director 2100 POWELL STREET 12TH FLOOR EMERYVILLE CA 94608
Farrell Glenn Michael officer: Chief Financial Officer C/O NMI HOLDINGS, INC. 2100 POWELL STREET, 12TH FLOOR EMERYVILLE CA 94608
Leatherberry William J officer: EVP, General Counsel 2100 POWELL STREET 12TH FLOOR EMERYVILLE CA 94608
Fore Robert Hamilton Iii officer: Vice President, Controller C/O NMI HOLDINGS, INC. 2100 POWELL STREET, 12TH FLOOR EMERYVILLE CA 94608
Pachura Stan officer: EVP, Chief Information Officer C/O NMI HOLDINGS, INC. 2100 POWELL ST., 12TH FLOOR EMERYVILLE CA 94608
Merkle Claudia J officer: EVP, Chief Insurance Officer C/O NMI HOLDINGS, INC. 2100 POWELL ST., 12TH FLOOR EMERYVILLE CA 94608
Francesconi Joseph officer: Vice President, Controller C/O NMI HOLDINGS, INC. 2100 POWELL ST., 12TH FLOOR EMERYVILLE CA 94608

NMI Holdings Headlines

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)