GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Nexam Chemical Holding AB (OSTO:NEXAM) » Definitions » Beneish M-Score

Nexam Chemical Holding AB (OSTO:NEXAM) Beneish M-Score : -2.63 (As of Apr. 02, 2025)


View and export this data going back to 2013. Start your Free Trial

What is Nexam Chemical Holding 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 -2.63 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:NEXAM' s Beneish M-Score Range Over the Past 10 Years
Min: -3.27   Med: -2.13   Max: 1.14
Current: -2.63

During the past 13 years, the highest Beneish M-Score of Nexam Chemical Holding AB was 1.14. The lowest was -3.27. And the median was -2.13.


Nexam Chemical Holding AB Beneish M-Score Historical Data

The historical data trend for Nexam Chemical Holding 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.

Nexam Chemical Holding AB Beneish M-Score Chart

Nexam Chemical Holding AB Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.84 -2.47 -2.13 -3.27 -2.63

Nexam Chemical Holding AB Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -3.27 - - - -2.63

Competitive Comparison of Nexam Chemical Holding AB's Beneish M-Score

For the Specialty Chemicals subindustry, Nexam Chemical Holding 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.


Nexam Chemical Holding AB's Beneish M-Score Distribution in the Chemicals Industry

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

* The bar in red indicates where Nexam Chemical Holding AB's Beneish M-Score falls into.


;
;

Nexam Chemical Holding 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 Nexam Chemical Holding 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 * 1.0761+0.528 * 0.9276+0.404 * 1.0393+0.892 * 1.0496+0.115 * 0.919
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.071115-0.327 * 0.7
=-2.63

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was kr37.5 Mil.
Revenue was kr199.6 Mil.
Gross Profit was kr92.4 Mil.
Total Current Assets was kr74.8 Mil.
Total Assets was kr231.1 Mil.
Property, Plant and Equipment(Net PPE) was kr57.6 Mil.
Depreciation, Depletion and Amortization(DDA) was kr15.4 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr16.1 Mil.
Long-Term Debt & Capital Lease Obligation was kr18.3 Mil.
Net Income was kr-9.0 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr7.4 Mil.
Total Receivables was kr33.2 Mil.
Revenue was kr190.2 Mil.
Gross Profit was kr81.7 Mil.
Total Current Assets was kr84.0 Mil.
Total Assets was kr245.8 Mil.
Property, Plant and Equipment(Net PPE) was kr60.8 Mil.
Depreciation, Depletion and Amortization(DDA) was kr14.6 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr30.5 Mil.
Long-Term Debt & Capital Lease Obligation was kr21.7 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)
=(37.518 / 199.577) / (33.217 / 190.152)
=0.187988 / 0.174687
=1.0761

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)
=(81.667 / 190.152) / (92.402 / 199.577)
=0.429483 / 0.462989
=0.9276

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 - (74.752 + 57.597) / 231.091) / (1 - (83.98 + 60.771) / 245.805)
=0.427286 / 0.411115
=1.0393

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
=199.577 / 190.152
=1.0496

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))
=(14.602 / (14.602 + 60.771)) / (15.386 / (15.386 + 57.597))
=0.19373 / 0.210816
=0.919

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 / 199.577) / (0 / 190.152)
=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)
=((18.297 + 16.062) / 231.091) / ((21.687 + 30.522) / 245.805)
=0.148682 / 0.2124
=0.7

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
=(-9.008 - 0 - 7.426) / 231.091
=-0.071115

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.

Nexam Chemical Holding AB has a M-score of -2.63 suggests that the company is unlikely to be a manipulator.


Nexam Chemical Holding AB Beneish M-Score Related Terms

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


Nexam Chemical Holding AB Business Description

Traded in Other Exchanges
N/A
Address
Industrigatan 27, Box 165, Lomma, SWE, 234 23
Nexam Chemical Holding AB is a Sweden-based company engaged in the production of plastics. It develops, manufactures, and sells heat-activated cross linkers for the plastics market. The company offers cross linkers for polyimides for various curing temperatures under the NEXIMID name; and a series of cross linkers for heat-activated crosslinking of products, such as polyethylene, polypropylene, PET, PBT, various nylons, PEEK, etc. under the NEXAMITE name. All the operations are primarily functioned through the region of Sweden.

Nexam Chemical Holding AB Headlines

No Headlines