GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Iceland Seafood International hf (OISE:ICESEA) » Definitions » Beneish M-Score

Iceland Seafood International hf (OISE:ICESEA) Beneish M-Score : -2.96 (As of Dec. 15, 2024)


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

What is Iceland Seafood International hf 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 -2.96 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Iceland Seafood International hf's Beneish M-Score or its related term are showing as below:

OISE:ICESEA' s Beneish M-Score Range Over the Past 10 Years
Min: -2.96   Med: -2.49   Max: -1.43
Current: -2.96

During the past 11 years, the highest Beneish M-Score of Iceland Seafood International hf was -1.43. The lowest was -2.96. And the median was -2.49.


Iceland Seafood International hf Beneish M-Score Historical Data

The historical data trend for Iceland Seafood International hf'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.

Iceland Seafood International hf Beneish M-Score Chart

Iceland Seafood International hf Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.47 -2.62 -2.34 -2.49 -2.96

Iceland Seafood International hf Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only - -2.96 - - -

Competitive Comparison of Iceland Seafood International hf's Beneish M-Score

For the Packaged Foods subindustry, Iceland Seafood International hf'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.


Iceland Seafood International hf's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Iceland Seafood International hf's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Iceland Seafood International hf's Beneish M-Score falls into.



Iceland Seafood International hf 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 Iceland Seafood International hf 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 * 0.9302+0.528 * 1.127+0.404 * 1.1974+0.892 * 1.052+0.115 * 0.6524
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.123459-0.327 * 0.9847
=-2.96

* 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 kr8,992 Mil.
Revenue was kr65,034 Mil.
Gross Profit was kr9,744 Mil.
Total Current Assets was kr24,355 Mil.
Total Assets was kr38,546 Mil.
Property, Plant and Equipment(Net PPE) was kr4,798 Mil.
Depreciation, Depletion and Amortization(DDA) was kr1,965 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr20,733 Mil.
Long-Term Debt & Capital Lease Obligation was kr6,188 Mil.
Net Income was kr-3,058 Mil.
Gross Profit was kr0 Mil.
Cash Flow from Operations was kr1,701 Mil.
Total Receivables was kr9,189 Mil.
Revenue was kr61,821 Mil.
Gross Profit was kr10,439 Mil.
Total Current Assets was kr29,667 Mil.
Total Assets was kr42,666 Mil.
Property, Plant and Equipment(Net PPE) was kr4,316 Mil.
Depreciation, Depletion and Amortization(DDA) was kr1,009 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr25,277 Mil.
Long-Term Debt & Capital Lease Obligation was kr4,986 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)
=(8992.162 / 65034.411) / (9189.486 / 61821.059)
=0.138268 / 0.148647
=0.9302

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)
=(10439.144 / 61821.059) / (9744.156 / 65034.411)
=0.168861 / 0.149831
=1.127

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 - (24355.02 + 4798.028) / 38546.093) / (1 - (29667.337 + 4315.759) / 42666.194)
=0.243683 / 0.203512
=1.1974

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
=65034.411 / 61821.059
=1.052

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))
=(1009.396 / (1009.396 + 4315.759)) / (1965.078 / (1965.078 + 4798.028))
=0.189552 / 0.290559
=0.6524

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)
=(0 / 65034.411) / (0 / 61821.059)
=0 / 0
=1

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)
=((6188.408 + 20733.467) / 38546.093) / ((4985.555 + 25277.368) / 42666.194)
=0.698433 / 0.709295
=0.9847

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
=(-3057.747 - 0 - 1701.101) / 38546.093
=-0.123459

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.

Iceland Seafood International hf has a M-score of -2.96 suggests that the company is unlikely to be a manipulator.


Iceland Seafood International hf Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Iceland Seafood International hf's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Iceland Seafood International hf Business Description

Traded in Other Exchanges
N/A
Address
Kollunarklettsvegur 2, Reykjavik, ISL, 104
Iceland Seafood International hf is engaged in the sale, processing, and marketing of frozen, salted, and fresh seafood. The company's operating segment includes Value-added Southern Europe; Value added Northern Europe; Sales and Distribution and Other. It generates maximum revenue from the Value-added Southern Europe segment.

Iceland Seafood International hf Headlines

No Headlines