Kobenhavns Lufthavne Beneish M-Score Historical Data
The historical data trend for Kobenhavns Lufthavne'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.
Kobenhavns Lufthavne Beneish M-Score Chart
|
Kobenhavns Lufthavne Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.57 |
-4.20 |
-0.55 |
-3.75 |
-1.99 |
|
Kobenhavns Lufthavne 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
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.75 |
-3.43 |
-3.00 |
-2.71 |
-1.99 |
Competitive Comparison of Kobenhavns Lufthavne's Beneish M-Score
For the Airports & Air Services subindustry, Kobenhavns Lufthavne'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.
Kobenhavns Lufthavne's Beneish M-Score Distribution in the Transportation Industry
For the Transportation industry and Industrials sector, Kobenhavns Lufthavne's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Kobenhavns Lufthavne's Beneish M-Score falls into.
Kobenhavns Lufthavne 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 Kobenhavns Lufthavne 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 * 1.2722 | + | 0.528 * 0.8803 | + | 0.404 * 0.9736 | + | 0.892 * 1.1498 | + | 0.115 * 1 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * -1.9474 | + | 4.679 * -0.070683 | - | 0.327 * 0.9795 |
| = | -1.99 |
* 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 kr471 Mil.
Revenue was 997 + 1165 + 1059 + 839 = kr4,060 Mil.
Gross Profit was -55 + 538 + 393 + 165 = kr1,041 Mil.
Total Current Assets was kr582 Mil.
Total Assets was kr15,520 Mil.
Property, Plant and Equipment(Net PPE) was kr13,239 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0 Mil.
Selling, General, & Admin. Expense(SGA) was kr-103 Mil.
Total Current Liabilities was kr1,667 Mil.
Long-Term Debt & Capital Lease Obligation was kr9,253 Mil.
Net Income was -37 + 229 + 123 + -52 = kr263 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was 350 + 556 + 406 + 48 = kr1,360 Mil.
|
Total Receivables was kr322 Mil.
Revenue was 911 + 1071 + 972 + 577 = kr3,531 Mil.
Gross Profit was -40 + 481 + 357 + -1 = kr797 Mil.
Total Current Assets was kr722 Mil.
Total Assets was kr15,271 Mil.
Property, Plant and Equipment(Net PPE) was kr12,832 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0 Mil.
Selling, General, & Admin. Expense(SGA) was kr46 Mil.
Total Current Liabilities was kr6,732 Mil.
Long-Term Debt & Capital Lease Obligation was kr4,238 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) |
| = | (471 / 4060) | / | (322 / 3531) |
| = | 0.11601 | / | 0.091192 |
| | = | 1.2722 |
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) |
| = | (797 / 3531) | / | (1041 / 4060) |
| = | 0.225715 | / | 0.256404 |
| | = | 0.8803 |
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 - (582 + 13239) / 15520) | / | (1 - (722 + 12832) / 15271) |
| = | 0.109472 | / | 0.112435 |
| | = | 0.9736 |
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 |
| = | 4060 | / | 3531 |
| | = | 1.1498 |
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 / (0 + 12832)) | / | (0 / (0 + 13239)) |
| = | 0 | / | 0 |
| | = | 1 |
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) |
| = | (-103 / 4060) | / | (46 / 3531) |
| = | -0.025369 | / | 0.013027 |
| | = | -1.9474 |
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) |
| = | ((9253 + 1667) / 15520) | / | ((4238 + 6732) / 15271) |
| = | 0.703608 | / | 0.718355 |
| | = | 0.9795 |
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 |
| = | (263 - 0 | - | 1360) | / | 15520 |
| | = | -0.070683 |
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.
Kobenhavns Lufthavne has a M-score of -1.99 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
OCSE:KBHL has been successfully added to your