GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Matvareexpressen AS (OSL:MVE) » Definitions » Beneish M-Score

Matvareexpressen AS (OSL:MVE) Beneish M-Score : -1.99 (As of Apr. 04, 2025)


View and export this data going back to 2023. Start your Free Trial

What is Matvareexpressen AS 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 -1.99 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSL:MVE' s Beneish M-Score Range Over the Past 10 Years
Min: -1.99   Med: -1.99   Max: -1.99
Current: -1.99

During the past 3 years, the highest Beneish M-Score of Matvareexpressen AS was -1.99. The lowest was -1.99. And the median was -1.99.


Matvareexpressen AS Beneish M-Score Historical Data

The historical data trend for Matvareexpressen AS'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.

Matvareexpressen AS Beneish M-Score Chart

Matvareexpressen AS Annual Data
Trend Dec21 Dec22 Dec23
Beneish M-Score
- - -1.99

Matvareexpressen AS Quarterly Data
Dec21 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 - -1.99 - - -

Competitive Comparison of Matvareexpressen AS's Beneish M-Score

For the Internet Retail subindustry, Matvareexpressen AS'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.


Matvareexpressen AS's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Matvareexpressen AS's Beneish M-Score distribution charts can be found below:

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


;
;

Matvareexpressen AS 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 Matvareexpressen AS 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 * 0.8825+0.528 * 0.9382+0.404 * 1.8053+0.892 * 1.5337+0.115 * 0.894
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.027727-0.327 * 1.0909
=-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 kr53.0 Mil.
Revenue was kr307.7 Mil.
Gross Profit was kr75.6 Mil.
Total Current Assets was kr97.2 Mil.
Total Assets was kr139.0 Mil.
Property, Plant and Equipment(Net PPE) was kr31.0 Mil.
Depreciation, Depletion and Amortization(DDA) was kr6.1 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr66.9 Mil.
Long-Term Debt & Capital Lease Obligation was kr27.3 Mil.
Net Income was kr0.7 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr4.6 Mil.
Total Receivables was kr39.2 Mil.
Revenue was kr200.6 Mil.
Gross Profit was kr46.3 Mil.
Total Current Assets was kr79.5 Mil.
Total Assets was kr103.4 Mil.
Property, Plant and Equipment(Net PPE) was kr19.5 Mil.
Depreciation, Depletion and Amortization(DDA) was kr3.4 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr47.3 Mil.
Long-Term Debt & Capital Lease Obligation was kr17.0 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)
=(52.998 / 307.733) / (39.155 / 200.649)
=0.172221 / 0.195142
=0.8825

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)
=(46.258 / 200.649) / (75.616 / 307.733)
=0.230542 / 0.24572
=0.9382

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 - (97.157 + 30.956) / 138.963) / (1 - (79.506 + 19.466) / 103.446)
=0.078078 / 0.04325
=1.8053

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
=307.733 / 200.649
=1.5337

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))
=(3.372 / (3.372 + 19.466)) / (6.124 / (6.124 + 30.956))
=0.147649 / 0.165156
=0.894

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 / 307.733) / (0 / 200.649)
=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)
=((27.253 + 66.947) / 138.963) / ((16.961 + 47.321) / 103.446)
=0.677878 / 0.621406
=1.0909

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
=(0.722 - 0 - 4.575) / 138.963
=-0.027727

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.

Matvareexpressen AS has a M-score of -1.99 suggests that the company is unlikely to be a manipulator.


Matvareexpressen AS Beneish M-Score Related Terms

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


Matvareexpressen AS Business Description

Traded in Other Exchanges
N/A
Address
Spannavegen 152, Haugesund, NOR, 5535
Matvareexpressen AS is a leading technology enterprise within the online grocery industry. It has positioned itself as a comprehensive supplier, offering a wide range of groceries and food delivery services. It is a one-stop shop for kindergartens, schools, nursery homes, canteens and similar professional buyers.

Matvareexpressen AS Headlines

No Headlines