GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Sildarvinnslan HF (OISE:SVN) » Definitions » Beneish M-Score

Sildarvinnslan HF (OISE:SVN) Beneish M-Score : -2.48 (As of May. 25, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Sildarvinnslan 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 -2.48 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Sildarvinnslan HF's Beneish M-Score or its related term are showing as below:

OISE:SVN' s Beneish M-Score Range Over the Past 10 Years
Min: -2.86   Med: -2.49   Max: -2.09
Current: -2.48

During the past 6 years, the highest Beneish M-Score of Sildarvinnslan HF was -2.09. The lowest was -2.86. And the median was -2.49.


Sildarvinnslan HF Beneish M-Score Historical Data

The historical data trend for Sildarvinnslan 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.

Sildarvinnslan HF Beneish M-Score Chart

Sildarvinnslan HF Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - -2.86 -2.09 -2.50 -2.48

Sildarvinnslan HF Quarterly Data
Dec18 Dec19 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 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 Premium Member Only -2.50 - - - -2.48

Competitive Comparison of Sildarvinnslan HF's Beneish M-Score

For the Farm Products subindustry, Sildarvinnslan 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.


Sildarvinnslan HF's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Sildarvinnslan HF's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sildarvinnslan HF's Beneish M-Score falls into.



Sildarvinnslan 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 Sildarvinnslan 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 * 0.7227+0.528 * 1.0039+0.404 * 0.9784+0.892 * 1.3026+0.115 * 0.7029
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.002197-0.327 * 0.9039
=-2.48

* 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 kr5,169 Mil.
Revenue was kr55,824 Mil.
Gross Profit was kr31,933 Mil.
Total Current Assets was kr28,967 Mil.
Total Assets was kr151,871 Mil.
Property, Plant and Equipment(Net PPE) was kr33,537 Mil.
Depreciation, Depletion and Amortization(DDA) was kr2,934 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr13,042 Mil.
Long-Term Debt & Capital Lease Obligation was kr35,371 Mil.
Net Income was kr10,066 Mil.
Gross Profit was kr0 Mil.
Cash Flow from Operations was kr10,400 Mil.
Total Receivables was kr5,491 Mil.
Revenue was kr42,857 Mil.
Gross Profit was kr24,612 Mil.
Total Current Assets was kr25,564 Mil.
Total Assets was kr146,465 Mil.
Property, Plant and Equipment(Net PPE) was kr32,816 Mil.
Depreciation, Depletion and Amortization(DDA) was kr1,967 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr21,349 Mil.
Long-Term Debt & Capital Lease Obligation was kr30,306 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)
=(5169.376 / 55823.847) / (5491.115 / 42856.734)
=0.092602 / 0.128127
=0.7227

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)
=(24611.754 / 42856.734) / (31933.102 / 55823.847)
=0.57428 / 0.572033
=1.0039

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 - (28967.386 + 33536.681) / 151870.677) / (1 - (25563.564 + 32815.81) / 146464.972)
=0.588439 / 0.601411
=0.9784

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
=55823.847 / 42856.734
=1.3026

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))
=(1967.193 / (1967.193 + 32815.81)) / (2934.482 / (2934.482 + 33536.681))
=0.056556 / 0.08046
=0.7029

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 / 55823.847) / (0 / 42856.734)
=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)
=((35371.337 + 13041.882) / 151870.677) / ((30306.167 + 21349.314) / 146464.972)
=0.318779 / 0.352681
=0.9039

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
=(10066.215 - 0 - 10399.839) / 151870.677
=-0.002197

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.

Sildarvinnslan HF has a M-score of -2.48 suggests that the company is unlikely to be a manipulator.


Sildarvinnslan HF Beneish M-Score Related Terms

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


Sildarvinnslan HF (OISE:SVN) Business Description

Traded in Other Exchanges
N/A
Address
Hafnarbraut 6, Fjaroabyggo, ISL, 740
Sildarvinnslan HF is the largest and most powerful fishery company. It is the most active in Iceland in the field of fishing and processing of pelagic species and the largest producer of fishmeal and fish oil.

Sildarvinnslan HF (OISE:SVN) Headlines

No Headlines