GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Sears Hometown and Outlet Stores Inc (NAS:SHOS) » Definitions » Beneish M-Score

Sears Hometown and Outlet Stores (Sears Hometown and Outlet Stores) Beneish M-Score : 0.00 (As of Apr. 26, 2024)


View and export this data going back to 2012. Start your Free Trial

What is Sears Hometown and Outlet Stores 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.

The historical rank and industry rank for Sears Hometown and Outlet Stores's Beneish M-Score or its related term are showing as below:

During the past 9 years, the highest Beneish M-Score of Sears Hometown and Outlet Stores was 0.00. The lowest was 0.00. And the median was 0.00.


Sears Hometown and Outlet Stores Beneish M-Score Historical Data

The historical data trend for Sears Hometown and Outlet Stores'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.

Sears Hometown and Outlet Stores Beneish M-Score Chart

Sears Hometown and Outlet Stores Annual Data
Trend Jan11 Jan12 Jan13 Jan14 Jan15 Jan16 Jan17 Jan18 Jan19
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -3.10 -3.82 -4.64 -2.35 -3.93

Sears Hometown and Outlet Stores Quarterly Data
Oct14 Jan15 Apr15 Jul15 Oct15 Jan16 Apr16 Jul16 Oct16 Jan17 Apr17 Jul17 Oct17 Jan18 Apr18 Jul18 Oct18 Jan19 Apr19 Jul19
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 -3.41 -3.77 -3.93 -3.57 -4.33

Competitive Comparison of Sears Hometown and Outlet Stores's Beneish M-Score

For the Department Stores subindustry, Sears Hometown and Outlet Stores'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.


Sears Hometown and Outlet Stores's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Sears Hometown and Outlet Stores's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sears Hometown and Outlet Stores's Beneish M-Score falls into.



Sears Hometown and Outlet Stores 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 Sears Hometown and Outlet Stores 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 * 0.7823+0.528 * 0.9654+0.404 * 0.1895+0.892 * 0.7485+0.115 * 0.5247
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0476+4.679 * -0.197797-0.327 * 1.2864
=-4.33

* 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 (Jul19) TTM:Last Year (Jul18) TTM:
Total Receivables was $9 Mil.
Revenue was 168.594 + 291.072 + 298.52 + 339.115 = $1,097 Mil.
Gross Profit was 31.716 + 62.03 + 58.935 + 84.831 = $238 Mil.
Total Current Assets was $387 Mil.
Total Assets was $403 Mil.
Property, Plant and Equipment(Net PPE) was $15 Mil.
Depreciation, Depletion and Amortization(DDA) was $11 Mil.
Selling, General, & Admin. Expense(SGA) was $279 Mil.
Total Current Liabilities was $303 Mil.
Long-Term Debt & Capital Lease Obligation was $4 Mil.
Net Income was -11.006 + -12.054 + -30.269 + -4.5 = $-58 Mil.
Non Operating Income was 0.006 + -0.043 + -2.071 + 1.451 = $-1 Mil.
Cash Flow from Operations was 17.367 + -0.597 + -12.744 + 18.523 = $23 Mil.
Total Receivables was $15 Mil.
Revenue was 302.938 + 381.281 + 395.774 + 385.959 = $1,466 Mil.
Gross Profit was 56.416 + 87.478 + 75.752 + 86.688 = $306 Mil.
Total Current Assets was $345 Mil.
Total Assets was $385 Mil.
Property, Plant and Equipment(Net PPE) was $33 Mil.
Depreciation, Depletion and Amortization(DDA) was $10 Mil.
Selling, General, & Admin. Expense(SGA) was $356 Mil.
Total Current Liabilities was $189 Mil.
Long-Term Debt & Capital Lease Obligation was $39 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)
=(9.062 / 1097.301) / (15.474 / 1465.952)
=0.008258 / 0.010556
=0.7823

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)
=(306.334 / 1465.952) / (237.512 / 1097.301)
=0.208966 / 0.216451
=0.9654

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 - (386.732 + 15.028) / 403.045) / (1 - (344.832 + 33.208) / 384.51)
=0.003188 / 0.016827
=0.1895

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
=1097.301 / 1465.952
=0.7485

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))
=(9.676 / (9.676 + 33.208)) / (11.339 / (11.339 + 15.028))
=0.225632 / 0.430045
=0.5247

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)
=(278.774 / 1097.301) / (355.513 / 1465.952)
=0.254054 / 0.242513
=1.0476

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)
=((3.831 + 302.936) / 403.045) / ((38.565 + 188.933) / 384.51)
=0.761123 / 0.591657
=1.2864

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
=(-57.829 - -0.657 - 22.549) / 403.045
=-0.197797

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.

Sears Hometown and Outlet Stores has a M-score of -4.33 suggests that the company is unlikely to be a manipulator.


Sears Hometown and Outlet Stores Beneish M-Score Related Terms

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


Sears Hometown and Outlet Stores (Sears Hometown and Outlet Stores) Business Description

Traded in Other Exchanges
N/A
Address
5500 Trillium Boulevard, Suite 501, Hoffman Estates, IL, USA, 60192
Sears Hometown and Outlet Stores Inc is a national retailer engaged in the selling of home appliances, lawn and garden equipment, and hardware at its stores and on its websites. It also offers its customers the opportunity to acquire home appliance, lawn and garden, fitness, bedding, and other categories of merchandise and product protection agreements through the lease-to-own program that it operates by agreement with a third party. Its business segments are the Sears Hometown and Hardware, and the Sears Outlet.
Executives
William K Phelan director 3333 BEVERLY ROAD HOFFMAN ESTATES IL 60179
James F Gooch director C/O 5500 TRILLIUM BOULEVARD, SUITE 501, HOFFMAN ESTATES IL 60192
Josephine Linden director 6601 SOUTH BERMUDA ROAD, LAS VEGAS NV 89119
Esl Partners Lp 10 percent owner 1170 KANE CONCOURSE, SUITE 200, BAY HARBOR FL 33154
Esl Investments Inc 10 percent owner 1170 KANE CONCOURSE, SUITE 200, BAY HARBOR ISLANDS FL 33154
Edward S Lampert 10 percent owner 1170 KANE CONCOURSE, SUITE 200, BAY HARBOUR FL 33154
Rbs Partners L P /ct 10 percent owner 1170 KANE CONCOURSE, SUITE 200, BAY HARBOR ISLANDS FL 33154
Ryan D Robinson officer: Senior VP and CFO/CAO 5500 TRILLIUM BOULEVARD, SUITE 501, HOFFMAN ESTATES IL 60192
Rbs Investment Management Llc 10 percent owner 1170 KANE CONCOURSE, SUITE 200, BAY HARBOR FL 33154
Esl Institutional Partners Lp 10 percent owner 1170 KANE CONCOURSE, SUITE 200, BAY HARBOR FL 33154
Crk Partners Llc 10 percent owner 1170 KANE CONCOURSE, SUITE 200, BAY HARBOR ISLANDS FL 33154
Spe Master I, L.p. 10 percent owner 1170 KANE CONCOURSE, SUITE 200, BAY HARBOR FL 33154
Spe I Partners, L.p. 10 percent owner 1170 KANE CONCOURSE, SUITE 200, BAY HARBOR FL 33154
Jeffrey Flug director C/O PENNANTPARK INVESTMENT CORPORATION, 445 PARK AVENUE, 10TH FLOOR, NEW YORK NY 10022
William R Harker director 5500 TRILLIUM BOULEVARD, SUITE 501, HOFFMAN ESTATES IL 60192