GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Arla Plast AB (OSTO:ARPL) » Definitions » Beneish M-Score

Arla Plast AB (OSTO:ARPL) Beneish M-Score : -3.21 (As of May. 15, 2024)


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

What is Arla Plast AB 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 -3.21 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:ARPL' s Beneish M-Score Range Over the Past 10 Years
Min: -3.21   Med: -1.99   Max: 29.87
Current: -3.21

During the past 6 years, the highest Beneish M-Score of Arla Plast AB was 29.87. The lowest was -3.21. And the median was -1.99.


Arla Plast AB Beneish M-Score Historical Data

The historical data trend for Arla Plast AB'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.

Arla Plast AB Beneish M-Score Chart

Arla Plast AB Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -2.04 19.32 -3.19

Arla Plast AB Quarterly Data
Dec18 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 23.65 29.87 -2.87 -3.19 -3.21

Competitive Comparison of Arla Plast AB's Beneish M-Score

For the Specialty Chemicals subindustry, Arla Plast AB'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.


Arla Plast AB's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Arla Plast AB's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Arla Plast AB's Beneish M-Score falls into.



Arla Plast AB 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 Arla Plast AB 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 * 0.8968+0.528 * 0.7252+0.404 * 0.8993+0.892 * 1.0302+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1126+4.679 * -0.108388-0.327 * 0.8553
=-3.21

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was kr163 Mil.
Revenue was 247.8 + 226.6 + 262.9 + 274.6 = kr1,012 Mil.
Gross Profit was 64.1 + 48.9 + 61.5 + 58.9 = kr233 Mil.
Total Current Assets was kr557 Mil.
Total Assets was kr841 Mil.
Property, Plant and Equipment(Net PPE) was kr252 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0 Mil.
Selling, General, & Admin. Expense(SGA) was kr137 Mil.
Total Current Liabilities was kr175 Mil.
Long-Term Debt & Capital Lease Obligation was kr23 Mil.
Net Income was 27.3 + 9.1 + 20.8 + 23.7 = kr81 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was 27.3 + 78.6 + 43.7 + 22.4 = kr172 Mil.
Total Receivables was kr176 Mil.
Revenue was 251 + 232.1 + 232 + 267.1 = kr982 Mil.
Gross Profit was 50 + 38.9 + 37.2 + 38.2 = kr164 Mil.
Total Current Assets was kr447 Mil.
Total Assets was kr780 Mil.
Property, Plant and Equipment(Net PPE) was kr300 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0 Mil.
Selling, General, & Admin. Expense(SGA) was kr120 Mil.
Total Current Liabilities was kr191 Mil.
Long-Term Debt & Capital Lease Obligation was kr24 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)
=(162.7 / 1011.9) / (176.1 / 982.2)
=0.160787 / 0.179291
=0.8968

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)
=(164.3 / 982.2) / (233.4 / 1011.9)
=0.167278 / 0.230655
=0.7252

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 - (556.6 + 252.2) / 840.5) / (1 - (447.3 + 299.7) / 779.7)
=0.037716 / 0.041939
=0.8993

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
=1011.9 / 982.2
=1.0302

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 + 299.7)) / (0 / (0 + 252.2))
=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)
=(137.2 / 1011.9) / (119.7 / 982.2)
=0.135587 / 0.121869
=1.1126

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)
=((22.8 + 174.5) / 840.5) / ((23.5 + 190.5) / 779.7)
=0.234741 / 0.274465
=0.8553

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
=(80.9 - 0 - 172) / 840.5
=-0.108388

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.

Arla Plast AB has a M-score of -3.21 suggests that the company is unlikely to be a manipulator.


Arla Plast AB Beneish M-Score Related Terms

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


Arla Plast AB (OSTO:ARPL) Business Description

Traded in Other Exchanges
Address
Box 33, Borensberg, SWE, SE-591 06
Arla Plast AB is a extruders of plastic sheets in Europe. It offers plastic solid sheets and multiwall sheets in Polycarbonate, Polyethylene terephthalate glycol, ABS and other materials.

Arla Plast AB (OSTO:ARPL) Headlines

No Headlines