GURUFOCUS.COM » STOCK LIST » Technology » Software » Nord Insuretech Group AB (NGM:NORDIG) » Definitions » Beneish M-Score

Nord Insuretech Group AB (NGM:NORDIG) Beneish M-Score : 64.25 (As of Dec. 12, 2024)


View and export this data going back to 2023. Start your Free Trial

What is Nord Insuretech Group AB 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 64.25 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Nord Insuretech Group AB's Beneish M-Score or its related term are showing as below:

NGM:NORDIG' s Beneish M-Score Range Over the Past 10 Years
Min: -17.32   Med: 36.29   Max: 64.25
Current: 64.25

During the past 6 years, the highest Beneish M-Score of Nord Insuretech Group AB was 64.25. The lowest was -17.32. And the median was 36.29.


Nord Insuretech Group AB Beneish M-Score Historical Data

The historical data trend for Nord Insuretech Group AB'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.

Nord Insuretech Group AB Beneish M-Score Chart

Nord Insuretech Group AB Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - 36.76 35.81 -17.32 64.25

Nord Insuretech Group AB Semi-Annual Data
Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only - -17.32 - 64.25 -

Competitive Comparison of Nord Insuretech Group AB's Beneish M-Score

For the Software - Application subindustry, Nord Insuretech Group AB'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.


Nord Insuretech Group AB's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, Nord Insuretech Group AB's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Nord Insuretech Group AB's Beneish M-Score falls into.



Nord Insuretech Group AB 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 Nord Insuretech Group AB 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 * 78.9575+0.528 * -0.0117+0.404 * 0.5219+0.892 * 0.7088+0.115 * 0.9153
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.560632-0.327 * 5.7309
=64.25

* 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 kr46.84 Mil.
Revenue was kr7.79 Mil.
Gross Profit was kr-11.31 Mil.
Total Current Assets was kr57.86 Mil.
Total Assets was kr113.99 Mil.
Property, Plant and Equipment(Net PPE) was kr2.71 Mil.
Depreciation, Depletion and Amortization(DDA) was kr28.35 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.00 Mil.
Total Current Liabilities was kr68.43 Mil.
Long-Term Debt & Capital Lease Obligation was kr2.69 Mil.
Net Income was kr-56.42 Mil.
Gross Profit was kr0.00 Mil.
Cash Flow from Operations was kr7.49 Mil.
Total Receivables was kr0.84 Mil.
Revenue was kr10.99 Mil.
Gross Profit was kr0.19 Mil.
Total Current Assets was kr3.17 Mil.
Total Assets was kr43.16 Mil.
Property, Plant and Equipment(Net PPE) was kr1.23 Mil.
Depreciation, Depletion and Amortization(DDA) was kr6.24 Mil.
Selling, General, & Admin. Expense(SGA) was kr9.67 Mil.
Total Current Liabilities was kr3.73 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.97 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)
=(46.841 / 7.788) / (0.837 / 10.988)
=6.01451 / 0.076174
=78.9575

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)
=(0.186 / 10.988) / (-11.312 / 7.788)
=0.016928 / -1.452491
=-0.0117

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 - (57.857 + 2.706) / 113.991) / (1 - (3.171 + 1.227) / 43.159)
=0.468704 / 0.898098
=0.5219

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
=7.788 / 10.988
=0.7088

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))
=(6.235 / (6.235 + 1.227)) / (28.345 / (28.345 + 2.706))
=0.835567 / 0.912853
=0.9153

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 / 7.788) / (9.667 / 10.988)
=0 / 0.879778
=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)
=((2.694 + 68.432) / 113.991) / ((0.974 + 3.725) / 43.159)
=0.623962 / 0.108876
=5.7309

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
=(-56.42 - 0 - 7.487) / 113.991
=-0.560632

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.

Nord Insuretech Group AB has a M-score of 64.25 signals that the company is likely to be a manipulator.


Nord Insuretech Group AB Beneish M-Score Related Terms

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


Nord Insuretech Group AB Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
Industrigatan 4A, Stockholm, SWE, 112 46
Nord Insuretech Group AB is a operator of digital platform. It delivers next-generation integrated insurance in the Nordic region. The company distributes its services through partners who can then sell various insurance products to end customers through the company's digital platform.

Nord Insuretech Group AB Headlines

No Headlines