GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Alcoholic » Olgeroin Egill Skallagrimsson hf (OISE:OLGERD) » Definitions » Beneish M-Score

Olgeroin Egill Skallagrimsson hf (OISE:OLGERD) Beneish M-Score : -2.37 (As of Sep. 21, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Olgeroin Egill Skallagrimsson 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 -2.37 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Olgeroin Egill Skallagrimsson hf's Beneish M-Score or its related term are showing as below:

OISE:OLGERD' s Beneish M-Score Range Over the Past 10 Years
Min: -2.37   Med: -2.25   Max: -2.21
Current: -2.37

During the past 6 years, the highest Beneish M-Score of Olgeroin Egill Skallagrimsson hf was -2.21. The lowest was -2.37. And the median was -2.25.


Olgeroin Egill Skallagrimsson hf Beneish M-Score Historical Data

The historical data trend for Olgeroin Egill Skallagrimsson 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.

Olgeroin Egill Skallagrimsson hf Beneish M-Score Chart

Olgeroin Egill Skallagrimsson hf Annual Data
Trend Feb19 Feb20 Feb21 Feb22 Feb23 Feb24
Beneish M-Score
Get a 7-Day Free Trial - - - -2.21 -2.21

Olgeroin Egill Skallagrimsson hf Quarterly Data
Feb19 Feb20 Feb21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24
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 - -2.25 -2.25 -2.21 -2.37

Competitive Comparison of Olgeroin Egill Skallagrimsson hf's Beneish M-Score

For the Beverages - Brewers subindustry, Olgeroin Egill Skallagrimsson 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.


Olgeroin Egill Skallagrimsson hf's Beneish M-Score Distribution in the Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Olgeroin Egill Skallagrimsson hf's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Olgeroin Egill Skallagrimsson hf's Beneish M-Score falls into.



Olgeroin Egill Skallagrimsson 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 Olgeroin Egill Skallagrimsson 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 * 0.9078+0.528 * 0.9978+0.404 * 0.9845+0.892 * 1.1281+0.115 * 0.8614
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.024294-0.327 * 0.8477
=-2.37

* 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 (May24) TTM:Last Year (May23) TTM:
Total Receivables was kr3,783 Mil.
Revenue was 11233.346 + 10323.038 + 11216.709 + 12796.366 = kr45,569 Mil.
Gross Profit was 3314.08 + 2575.9 + 3395.847 + 3992.057 = kr13,278 Mil.
Total Current Assets was kr9,808 Mil.
Total Assets was kr32,575 Mil.
Property, Plant and Equipment(Net PPE) was kr14,398 Mil.
Depreciation, Depletion and Amortization(DDA) was kr1,063 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr9,719 Mil.
Long-Term Debt & Capital Lease Obligation was kr4,505 Mil.
Net Income was 443.808 + 400.051 + 703.404 + 1190.135 = kr2,737 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was 374.164 + 907.222 + 769.628 + 1477.767 = kr3,529 Mil.
Total Receivables was kr3,694 Mil.
Revenue was 11039.25 + 8906.41 + 9859.14 + 10589.763 = kr40,395 Mil.
Gross Profit was 3136.225 + 2153.959 + 3159.752 + 3294.516 = kr11,744 Mil.
Total Current Assets was kr8,850 Mil.
Total Assets was kr31,067 Mil.
Property, Plant and Equipment(Net PPE) was kr14,109 Mil.
Depreciation, Depletion and Amortization(DDA) was kr888 Mil.
Selling, General, & Admin. Expense(SGA) was kr342 Mil.
Total Current Liabilities was kr7,586 Mil.
Long-Term Debt & Capital Lease Obligation was kr8,419 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)
=(3783.465 / 45569.459) / (3694.346 / 40394.563)
=0.083026 / 0.091457
=0.9078

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)
=(11744.452 / 40394.563) / (13277.884 / 45569.459)
=0.290743 / 0.291377
=0.9978

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 - (9808.05 + 14397.722) / 32575.243) / (1 - (8850.041 + 14109.456) / 31067.138)
=0.256927 / 0.260972
=0.9845

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
=45569.459 / 40394.563
=1.1281

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))
=(887.938 / (887.938 + 14109.456)) / (1062.571 / (1062.571 + 14397.722))
=0.059206 / 0.068729
=0.8614

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 / 45569.459) / (341.657 / 40394.563)
=0 / 0.008458
=0

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)
=((4505.349 + 9719.331) / 32575.243) / ((8418.648 + 7585.667) / 31067.138)
=0.436671 / 0.515153
=0.8477

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
=(2737.398 - 0 - 3528.781) / 32575.243
=-0.024294

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.

Olgeroin Egill Skallagrimsson hf has a M-score of -2.37 suggests that the company is unlikely to be a manipulator.


Olgeroin Egill Skallagrimsson hf Beneish M-Score Related Terms

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


Olgeroin Egill Skallagrimsson hf Business Description

Traded in Other Exchanges
N/A
Address
Grjothals 7-11, Reykjavík, ISL, 110
Olgeroin Egill Skallagrimsson hf produces, imports, distributes and sells beverages and food all over the country.

Olgeroin Egill Skallagrimsson hf Headlines

No Headlines