Booz Allen Hamilton Holding Beneish M-Score Historical Data
The historical data trend for Booz Allen Hamilton Holding'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.
Booz Allen Hamilton Holding Beneish M-Score Chart
|
Booz Allen Hamilton Holding Annual Data
|
|
Trend |
Mar14 |
Mar15 |
Mar16 |
Mar17 |
Mar18 |
Mar19 |
Mar20 |
Mar21 |
Mar22 |
Mar23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.44 |
-2.45 |
-2.52 |
-2.55 |
-2.66 |
|
Booz Allen Hamilton Holding Quarterly Data
|
|
Mar19 |
Jun19 |
Sep19 |
Dec19 |
Mar20 |
Jun20 |
Sep20 |
Dec20 |
Mar21 |
Jun21 |
Sep21 |
Dec21 |
Mar22 |
Jun22 |
Sep22 |
Dec22 |
Mar23 |
Jun23 |
Sep23 |
Dec23 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.52 |
-2.66 |
-2.59 |
-2.29 |
-2.46 |
Competitive Comparison of Booz Allen Hamilton Holding's Beneish M-Score
For the Consulting Services subindustry, Booz Allen Hamilton Holding'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.
Booz Allen Hamilton Holding's Beneish M-Score Distribution in the Business Services Industry
For the Business Services industry and Industrials sector, Booz Allen Hamilton Holding's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Booz Allen Hamilton Holding's Beneish M-Score falls into.
Booz Allen Hamilton Holding 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 Booz Allen Hamilton Holding 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 * 0.9558 | + | 0.528 * 0.9946 | + | 0.404 * 0.9224 | + | 0.892 * 1.139 | + | 0.115 * 0.893 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.9977 | + | 4.679 * 0.004397 | - | 0.327 * 1.1024 |
| = | -2.46 |
* 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 $1,968 Mil.
Revenue was 2569.801 + 2666.282 + 2654.486 + 2433.261 = $10,324 Mil.
Gross Profit was 1388.84 + 1433.57 + 1402.57 + 1304.348 = $5,529 Mil.
Total Current Assets was $2,677 Mil.
Total Assets was $6,475 Mil.
Property, Plant and Equipment(Net PPE) was $337 Mil.
Depreciation, Depletion and Amortization(DDA) was $168 Mil.
Selling, General, & Admin. Expense(SGA) was $1,479 Mil.
Total Current Liabilities was $1,597 Mil.
Long-Term Debt & Capital Lease Obligation was $3,535 Mil.
Net Income was 145.644 + 170.718 + 161.388 + -68.422 = $409 Mil.
Non Operating Income was 10.254 + 7.258 + 5.492 + 5.638 = $29 Mil.
Cash Flow from Operations was 233.985 + -47.385 + -71.532 + 237.148 = $352 Mil.
|
Total Receivables was $1,808 Mil.
Revenue was 2277.074 + 2298.976 + 2249.6 + 2238.076 = $9,064 Mil.
Gross Profit was 1233.6 + 1241.526 + 1174.627 + 1178.498 = $4,828 Mil.
Total Current Assets was $2,285 Mil.
Total Assets was $6,346 Mil.
Property, Plant and Equipment(Net PPE) was $383 Mil.
Depreciation, Depletion and Amortization(DDA) was $162 Mil.
Selling, General, & Admin. Expense(SGA) was $1,301 Mil.
Total Current Liabilities was $1,583 Mil.
Long-Term Debt & Capital Lease Obligation was $2,980 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) |
| = | (1968.086 / 10323.83) | / | (1807.776 / 9063.726) |
| = | 0.190635 | / | 0.199452 |
| | = | 0.9558 |
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) |
| = | (4828.251 / 9063.726) | / | (5529.328 / 10323.83) |
| = | 0.5327 | / | 0.535589 |
| | = | 0.9946 |
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 - (2676.935 + 337.286) / 6474.728) | / | (1 - (2285.366 + 383.346) / 6345.729) |
| = | 0.534464 | / | 0.579448 |
| | = | 0.9224 |
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 |
| = | 10323.83 | / | 9063.726 |
| | = | 1.139 |
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)) |
| = | (162.024 / (162.024 + 383.346)) | / | (168.151 / (168.151 + 337.286)) |
| = | 0.29709 | / | 0.332684 |
| | = | 0.893 |
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) |
| = | (1479.008 / 10323.83) | / | (1301.445 / 9063.726) |
| = | 0.143262 | / | 0.143588 |
| | = | 0.9977 |
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) |
| = | ((3534.712 + 1597.408) / 6474.728) | / | ((2979.9 + 1582.719) / 6345.729) |
| = | 0.792639 | / | 0.719006 |
| | = | 1.1024 |
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 |
| = | (409.328 - 28.642 | - | 352.216) | / | 6474.728 |
| | = | 0.004397 |
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.
Booz Allen Hamilton Holding has a M-score of -2.46 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
BAH has been successfully added to your