Market Cap : 834.06 M | Enterprise Value : 1.19 B | PE Ratio : | PB Ratio : 1.75 |
---|
NYSE:REVG has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
NYSE:REVG has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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.
Good Sign:
Beneish M-Score -2.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.
During the past 8 years, the highest Beneish M-Score of REV Group was -2.12. The lowest was -2.79. And the median was -2.40.
* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.
* The bar in red indicates where REV Group's Beneish M-Score falls into.
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 REV Group 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 * 0.9546 | + | 0.528 * 1.0456 | + | 0.404 * 0.9423 | + | 0.892 * 0.9476 | + | 0.115 * 1.0651 | |
- | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI | |||||||
- | 0.172 * 1.0696 | + | 4.679 * -0.0448 | - | 0.327 * 1.0165 | |||||||
= | -2.79 |
* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.
This Year (Oct20) TTM: | Last Year (Oct19) TTM: |
Accounts Receivable was $229 Mil. Revenue was 616.3 + 582.2 + 547 + 532.1 = $2,278 Mil. Gross Profit was 61.8 + 66.5 + 52.4 + 47.4 = $228 Mil. Total Current Assets was $812 Mil. Total Assets was $1,312 Mil. Property, Plant and Equipment(Net PPE) was $192 Mil. Depreciation, Depletion and Amortization(DDA) was $40 Mil. Selling, General, & Admin. Expense(SGA) was $202 Mil. Total Current Liabilities was $447 Mil. Long-Term Debt & Capital Lease Obligation was $357 Mil. Net Income was -10.2 + -3.6 + -7.6 + -9.4 = $-31 Mil. Non Operating Income was -17.4 + -6.7 + -3 + -0.6 = $-28 Mil. Cash Flow from Operations was 30.7 + 3 + 35.3 + -13.3 = $56 Mil. |
Accounts Receivable was $254 Mil. Revenue was 652.9 + 617 + 615 + 518.7 = $2,404 Mil. Gross Profit was 61.7 + 71.3 + 72.4 + 46.3 = $252 Mil. Total Current Assets was $809 Mil. Total Assets was $1,347 Mil. Property, Plant and Equipment(Net PPE) was $202 Mil. Depreciation, Depletion and Amortization(DDA) was $46 Mil. Selling, General, & Admin. Expense(SGA) was $199 Mil. Total Current Liabilities was $436 Mil. Long-Term Debt & Capital Lease Obligation was $377 Mil. |
1. DSRI = Days Sales in Receivables Index
Measured as the ratio of Revenue in Accounts Receivable 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) |
= | (229.3 / 2277.6) | / | (253.5 / 2403.6) | |
= | 0.10067615 | / | 0.1054668 | |
= | 0.9546 |
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) | |
= | (251.7 / 2403.6) | / | (228.1 / 2277.6) | |
= | 0.10471792 | / | 0.10014928 | |
= | 1.0456 |
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 - (812 + 191.6) / 1312.3) | / | (1 - (809.1 + 201.7) / 1347.1) | |
= | 0.23523585 | / | 0.24964739 | |
= | 0.9423 |
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 | |
= | 2277.6 | / | 2403.6 | |
= | 0.9476 |
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)) |
= | (45.7 / (45.7 + 201.7)) | / | (40.2 / (40.2 + 191.6)) | |
= | 0.1847211 | / | 0.17342537 | |
= | 1.0651 |
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) |
= | (202 / 2277.6) | / | (199.3 / 2403.6) | |
= | 0.08868985 | / | 0.08291729 | |
= | 1.0696 |
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) |
= | ((357.4 + 447.3) / 1312.3) | / | ((376.6 + 436) / 1347.1) | |
= | 0.6131982 | / | 0.60322174 | |
= | 1.0165 |
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 | |
= | (-30.8 - -27.7 | - | 55.7) | / | 1312.3 | |
= | -0.0448 |
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.
REV Group has a M-score of -2.79 suggests that the company is unlikely to be a manipulator.
No Headline