GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Alcoholic » Marlborough Wine Estates Group Ltd (NZSE:MWE) » Definitions » Beneish M-Score

Marlborough Wine Estates Group (NZSE:MWE) Beneish M-Score : -2.90 (As of May. 04, 2024)


View and export this data going back to 2016. Start your Free Trial

What is Marlborough Wine Estates Group 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.

Good Sign:

Beneish M-Score -2.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Marlborough Wine Estates Group's Beneish M-Score or its related term are showing as below:

NZSE:MWE' s Beneish M-Score Range Over the Past 10 Years
Min: -3.71   Med: -2.56   Max: -1.55
Current: -2.9

During the past 8 years, the highest Beneish M-Score of Marlborough Wine Estates Group was -1.55. The lowest was -3.71. And the median was -2.56.


Marlborough Wine Estates Group Beneish M-Score Historical Data

The historical data trend for Marlborough Wine Estates Group'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.

Marlborough Wine Estates Group Beneish M-Score Chart

Marlborough Wine Estates Group Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial -2.48 -2.49 -2.62 -1.55 -2.90

Marlborough Wine Estates Group Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
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 - -1.55 - -2.90 -

Competitive Comparison of Marlborough Wine Estates Group's Beneish M-Score

For the Beverages - Wineries & Distilleries subindustry, Marlborough Wine Estates Group'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.


Marlborough Wine Estates Group's Beneish M-Score Distribution in the Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Marlborough Wine Estates Group's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Marlborough Wine Estates Group's Beneish M-Score falls into.



Marlborough Wine Estates Group 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 Marlborough Wine Estates 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 * 0.5709+0.528 * 0.9507+0.404 * 0.7283+0.892 * 1.1849+0.115 * 0.9426
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0338+4.679 * -0.009258-0.327 * 0.9889
=-2.90

* 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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was NZ$1.13 Mil.
Revenue was NZ$9.43 Mil.
Gross Profit was NZ$3.63 Mil.
Total Current Assets was NZ$8.62 Mil.
Total Assets was NZ$42.99 Mil.
Property, Plant and Equipment(Net PPE) was NZ$34.27 Mil.
Depreciation, Depletion and Amortization(DDA) was NZ$0.82 Mil.
Selling, General, & Admin. Expense(SGA) was NZ$2.84 Mil.
Total Current Liabilities was NZ$2.12 Mil.
Long-Term Debt & Capital Lease Obligation was NZ$6.46 Mil.
Net Income was NZ$0.30 Mil.
Gross Profit was NZ$0.07 Mil.
Cash Flow from Operations was NZ$0.62 Mil.
Total Receivables was NZ$1.67 Mil.
Revenue was NZ$7.96 Mil.
Gross Profit was NZ$2.92 Mil.
Total Current Assets was NZ$8.18 Mil.
Total Assets was NZ$41.17 Mil.
Property, Plant and Equipment(Net PPE) was NZ$32.85 Mil.
Depreciation, Depletion and Amortization(DDA) was NZ$0.74 Mil.
Selling, General, & Admin. Expense(SGA) was NZ$2.32 Mil.
Total Current Liabilities was NZ$1.97 Mil.
Long-Term Debt & Capital Lease Obligation was NZ$6.34 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)
=(1.131 / 9.426) / (1.672 / 7.955)
=0.119987 / 0.210182
=0.5709

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)
=(2.915 / 7.955) / (3.633 / 9.426)
=0.366436 / 0.385423
=0.9507

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 - (8.618 + 34.265) / 42.991) / (1 - (8.177 + 32.853) / 41.172)
=0.002512 / 0.003449
=0.7283

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
=9.426 / 7.955
=1.1849

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))
=(0.741 / (0.741 + 32.853)) / (0.821 / (0.821 + 34.265))
=0.022058 / 0.0234
=0.9426

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)
=(2.837 / 9.426) / (2.316 / 7.955)
=0.300976 / 0.291138
=1.0338

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)
=((6.459 + 2.124) / 42.991) / ((6.34 + 1.972) / 41.172)
=0.199646 / 0.201885
=0.9889

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
=(0.295 - 0.074 - 0.619) / 42.991
=-0.009258

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.

Marlborough Wine Estates Group has a M-score of -2.90 suggests that the company is unlikely to be a manipulator.


Marlborough Wine Estates Group Beneish M-Score Related Terms

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


Marlborough Wine Estates Group (NZSE:MWE) Business Description

Traded in Other Exchanges
N/A
Address
5-7 Kingdon Street, Level 6, Newmarket, Central, Auckland, NTL, NZL
Marlborough Wine Estates Group Ltd is a New Zealand-based company engaged in vineyard maintenance, grape production, and winemaking. It operates under the brand names of O:TU wines and Music Bay. The group operates in various geographical areas including New Zealand and Oceania; United States; UK/Europe; Australasia and Others. It derives a majority of its revenue from New Zealand and Oceania.

Marlborough Wine Estates Group (NZSE:MWE) Headlines

From GuruFocus

Dividends of MarkWest Energy Partners, Donegal, and Amgen

By Dynamic Dividend Dynamic Dividend 04-22-2011

MarkWest Energy Partners L.P. (MWE) SVP, CFO Nancy Buese sells 5,000 Shares

By GuruFocus Research GuruFocus Editor 12-02-2009

MarkWest Energy Partners L.P. (MWE) SVP, CFO Nancy Buese sells 5,000 Shares

By GuruFocus Research GuruFocus Editor 04-05-2010

Jim Simons' Picks in the Midstream Segment

By Vanin Aegea Vanin Aegea 10-28-2013

MarkWest Energy Partners L.P. (MWE) SVP, CFO Nancy Buese sells 5,000 Shares

By GuruFocus Research GuruFocus Editor 11-17-2009

Two Funds Picked This Stock for Long-Term Investment, Should You?

By Vanina Egea Vanina Egea 04-12-2014

MarkWest Energy Partners L.P. (MWE) SVP, CFO Nancy Buese sells 5,000 Shares

By GuruFocus Research GuruFocus Editor 02-03-2010

MarkWest Energy Partners L.P. (MWE) SVP, CFO Nancy Buese sells 10,000 Shares

By GuruFocus Research GuruFocus Editor 03-09-2011