Graphic Packaging Holding Co Beneish M-Score Historical Data
The historical data trend for Graphic Packaging Holding Co'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.
Graphic Packaging Holding Co Beneish M-Score Chart
|
Graphic Packaging Holding Co Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.89 |
-2.53 |
-2.23 |
-2.77 |
-2.72 |
|
Graphic Packaging Holding Co 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
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.77 |
-2.79 |
-2.76 |
-2.76 |
-2.72 |
Competitive Comparison of Graphic Packaging Holding Co's Beneish M-Score
For the Packaging & Containers subindustry, Graphic Packaging Holding Co'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.
Graphic Packaging Holding Co's Beneish M-Score Distribution in the Packaging & Containers Industry
For the Packaging & Containers industry and Consumer Cyclical sector, Graphic Packaging Holding Co's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Graphic Packaging Holding Co's Beneish M-Score falls into.
Graphic Packaging Holding Co 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 Graphic Packaging Holding Co 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 * 0.9512 | + | 0.528 * 0.8633 | + | 0.404 * 1.0138 | + | 0.892 * 0.9987 | + | 0.115 * 0.9768 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0414 | + | 4.679 * -0.030783 | - | 0.327 * 0.933 |
| = | -2.72 |
* 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 $835 Mil.
Revenue was 2249 + 2349 + 2392 + 2438 = $9,428 Mil.
Gross Profit was 501 + 550 + 506 + 560 = $2,117 Mil.
Total Current Assets was $2,845 Mil.
Total Assets was $11,175 Mil.
Property, Plant and Equipment(Net PPE) was $4,992 Mil.
Depreciation, Depletion and Amortization(DDA) was $619 Mil.
Selling, General, & Admin. Expense(SGA) was $805 Mil.
Total Current Liabilities was $2,589 Mil.
Long-Term Debt & Capital Lease Obligation was $4,798 Mil.
Net Income was 196 + 170 + 150 + 207 = $723 Mil.
Non Operating Income was -13 + -29 + -19 + -16 = $-77 Mil.
Cash Flow from Operations was 442 + 411 + 231 + 60 = $1,144 Mil.
|
Total Receivables was $879 Mil.
Revenue was 2386 + 2451 + 2358 + 2245 = $9,440 Mil.
Gross Profit was 491 + 511 + 441 + 387 = $1,830 Mil.
Total Current Assets was $2,706 Mil.
Total Assets was $10,328 Mil.
Property, Plant and Equipment(Net PPE) was $4,579 Mil.
Depreciation, Depletion and Amortization(DDA) was $553 Mil.
Selling, General, & Admin. Expense(SGA) was $774 Mil.
Total Current Liabilities was $1,933 Mil.
Long-Term Debt & Capital Lease Obligation was $5,384 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) |
| = | (835 / 9428) | / | (879 / 9440) |
| = | 0.088566 | / | 0.093114 |
| | = | 0.9512 |
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) |
| = | (1830 / 9440) | / | (2117 / 9428) |
| = | 0.193856 | / | 0.224544 |
| | = | 0.8633 |
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 - (2845 + 4992) / 11175) | / | (1 - (2706 + 4579) / 10328) |
| = | 0.298702 | / | 0.294636 |
| | = | 1.0138 |
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 |
| = | 9428 | / | 9440 |
| | = | 0.9987 |
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)) |
| = | (553 / (553 + 4579)) | / | (619 / (619 + 4992)) |
| = | 0.107755 | / | 0.110319 |
| | = | 0.9768 |
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) |
| = | (805 / 9428) | / | (774 / 9440) |
| = | 0.085384 | / | 0.081992 |
| | = | 1.0414 |
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) |
| = | ((4798 + 2589) / 11175) | / | ((5384 + 1933) / 10328) |
| = | 0.661029 | / | 0.708462 |
| | = | 0.933 |
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 |
| = | (723 - -77 | - | 1144) | / | 11175 |
| | = | -0.030783 |
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.
Graphic Packaging Holding Co has a M-score of -2.72 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
GPK has been successfully added to your