GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Profoto Holding AB (OSTO:PRFO) » Definitions » Beneish M-Score

Profoto Holding AB (OSTO:PRFO) Beneish M-Score : -2.45 (As of Jan. 18, 2025)


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

What is Profoto 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 -2.45 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:PRFO' s Beneish M-Score Range Over the Past 10 Years
Min: -3.39   Med: -2.45   Max: -2.01
Current: -2.45

During the past 6 years, the highest Beneish M-Score of Profoto Holding AB was -2.01. The lowest was -3.39. And the median was -2.45.


Profoto Holding AB Beneish M-Score Historical Data

The historical data trend for Profoto 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.

Profoto Holding AB Beneish M-Score Chart

Profoto Holding AB Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -3.03 -2.01 -2.81

Profoto Holding AB Quarterly Data
Dec18 Dec19 Mar20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 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 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 -2.79 -2.81 -2.11 -2.83 -2.45

Competitive Comparison of Profoto Holding AB's Beneish M-Score

For the Leisure subindustry, Profoto 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.


Profoto Holding AB's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Profoto Holding AB's Beneish M-Score distribution charts can be found below:

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



Profoto 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 Profoto 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 * 1.2476+0.528 * 0.9551+0.404 * 1.0383+0.892 * 0.9041+0.115 * 1.0947
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.007203-0.327 * 1.235
=-2.45

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was kr97.0 Mil.
Revenue was 164 + 196 + 171 + 204 = kr735.0 Mil.
Gross Profit was 133 + 164 + 136 + 169 = kr602.0 Mil.
Total Current Assets was kr339.0 Mil.
Total Assets was kr833.0 Mil.
Property, Plant and Equipment(Net PPE) was kr72.0 Mil.
Depreciation, Depletion and Amortization(DDA) was kr62.0 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr353.0 Mil.
Long-Term Debt & Capital Lease Obligation was kr29.0 Mil.
Net Income was 28 + 28 + 27 + 36 = kr119.0 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0.0 Mil.
Cash Flow from Operations was 14 + 34 + 13 + 64 = kr125.0 Mil.
Total Receivables was kr86.0 Mil.
Revenue was 172 + 182 + 229 + 230 = kr813.0 Mil.
Gross Profit was 135 + 151 + 176 + 174 = kr636.0 Mil.
Total Current Assets was kr306.0 Mil.
Total Assets was kr746.0 Mil.
Property, Plant and Equipment(Net PPE) was kr76.0 Mil.
Depreciation, Depletion and Amortization(DDA) was kr78.0 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr241.0 Mil.
Long-Term Debt & Capital Lease Obligation was kr36.0 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)
=(97 / 735) / (86 / 813)
=0.131973 / 0.105781
=1.2476

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)
=(636 / 813) / (602 / 735)
=0.782288 / 0.819048
=0.9551

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 - (339 + 72) / 833) / (1 - (306 + 76) / 746)
=0.506603 / 0.487936
=1.0383

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
=735 / 813
=0.9041

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))
=(78 / (78 + 76)) / (62 / (62 + 72))
=0.506494 / 0.462687
=1.0947

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 / 735) / (0 / 813)
=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)
=((29 + 353) / 833) / ((36 + 241) / 746)
=0.458583 / 0.371314
=1.235

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
=(119 - 0 - 125) / 833
=-0.007203

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.

Profoto Holding AB has a M-score of -2.45 suggests that the company is unlikely to be a manipulator.


Profoto Holding AB Beneish M-Score Related Terms

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


Profoto Holding AB Business Description

Traded in Other Exchanges
Address
Landsvagen 57, Box 1264, Sundbyberg, SWE, 172 25
Profoto Holding AB is engaged in the manufacture and sale of studio flash systems and other accessories in the professional photo industry. It develops, markets, and sells lighting systems for professional photography, such as flashes, light shaping tools, and automated systems for e-commerce. The company has only one reportable segment which is Photographics which derives revenue from the sale of light units and systems with accessories and related services. Geographically, the company generates a majority of its revenue from the Americas and the rest from EMEA and APAC regions.

Profoto Holding AB Headlines

No Headlines