Ocado Group Beneish M-Score Historical Data
The historical data trend for Ocado 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.
Ocado Group Beneish M-Score Chart
|
Ocado Group Annual Data
|
|
Trend |
Nov13 |
Nov14 |
Nov15 |
Nov16 |
Nov17 |
Nov18 |
Nov19 |
Nov20 |
Nov21 |
Nov22 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.31 |
-2.81 |
-2.66 |
-1.82 |
-3.23 |
|
Ocado Group Semi-Annual Data
|
|
Nov14 |
May15 |
Nov15 |
May16 |
Nov16 |
May17 |
Nov17 |
May18 |
Nov18 |
May19 |
Nov19 |
May20 |
Nov20 |
May21 |
Nov21 |
May22 |
Nov22 |
May23 |
Nov23 |
May24 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
-3.23 |
- |
-2.67 |
- |
Competitive Comparison of Ocado Group's Beneish M-Score
For the Grocery Stores subindustry, Ocado 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.
Ocado Group's Beneish M-Score Distribution in the Retail - Defensive Industry
For the Retail - Defensive industry and Consumer Defensive sector, Ocado Group's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Ocado Group's Beneish M-Score falls into.
Ocado 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 Ocado 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 * 0.774 | + | 0.528 * 0.9745 | + | 0.404 * 0.9382 | + | 0.892 * 0.8775 | + | 0.115 * 0.8654 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.2611 | + | 4.679 * -0.096277 | - | 0.327 * 0.9914 |
| = | -3.34 |
* 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 (Nov22) TTM: | Last Year (Nov21) TTM: |
Total Receivables was $296 Mil.
Revenue was $2,951 Mil.
Gross Profit was $1,130 Mil.
Total Current Assets was $2,079 Mil.
Total Assets was $5,643 Mil.
Property, Plant and Equipment(Net PPE) was $2,663 Mil.
Depreciation, Depletion and Amortization(DDA) was $409 Mil.
Selling, General, & Admin. Expense(SGA) was $1,864 Mil.
Total Current Liabilities was $711 Mil.
Long-Term Debt & Capital Lease Obligation was $2,153 Mil.
Net Income was $-534 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $9 Mil.
|
Total Receivables was $436 Mil.
Revenue was $3,362 Mil.
Gross Profit was $1,255 Mil.
Total Current Assets was $2,537 Mil.
Total Assets was $5,900 Mil.
Property, Plant and Equipment(Net PPE) was $2,359 Mil.
Depreciation, Depletion and Amortization(DDA) was $307 Mil.
Selling, General, & Admin. Expense(SGA) was $1,684 Mil.
Total Current Liabilities was $629 Mil.
Long-Term Debt & Capital Lease Obligation was $2,392 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) |
| = | (296.366 / 2950.528) | / | (436.339 / 3362.45) |
| = | 0.100445 | / | 0.129768 |
| | = | 0.774 |
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) |
| = | (1255.451 / 3362.45) | / | (1130.481 / 2950.528) |
| = | 0.373374 | / | 0.383145 |
| | = | 0.9745 |
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 - (2078.664 + 2663.189) / 5642.673) | / | (1 - (2537.416 + 2358.546) / 5899.865) |
| = | 0.159644 | / | 0.170157 |
| | = | 0.9382 |
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 |
| = | 2950.528 | / | 3362.45 |
| | = | 0.8775 |
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)) |
| = | (306.864 / (306.864 + 2358.546)) | / | (408.675 / (408.675 + 2663.189)) |
| = | 0.115128 | / | 0.133038 |
| | = | 0.8654 |
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) |
| = | (1864.009 / 2950.528) | / | (1684.388 / 3362.45) |
| = | 0.631754 | / | 0.500941 |
| | = | 1.2611 |
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) |
| = | ((2152.755 + 711.372) / 5642.673) | / | ((2392.194 + 628.533) / 5899.865) |
| = | 0.507583 | / | 0.511999 |
| | = | 0.9914 |
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 |
| = | (-533.998 - 0 | - | 9.261) | / | 5642.673 |
| | = | -0.096277 |
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.
Ocado Group has a M-score of -3.34 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
OCDDY has been successfully added to your