GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Radisson Hospitality AB (OSTO:RADH) » Definitions » Beneish M-Score

Radisson Hospitality AB (OSTO:RADH) Beneish M-Score : 0.00 (As of May. 18, 2024)


View and export this data going back to 2006. Start your Free Trial

What is Radisson Hospitality 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.

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

During the past 12 years, the highest Beneish M-Score of Radisson Hospitality AB was 0.00. The lowest was 0.00. And the median was 0.00.


Radisson Hospitality AB Beneish M-Score Historical Data

The historical data trend for Radisson Hospitality 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.

Radisson Hospitality AB Beneish M-Score Chart

Radisson Hospitality AB Annual Data
Trend Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.93 -2.68 -3.16 -2.26 -3.07

Radisson Hospitality AB Quarterly Data
Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18
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 -2.63 -3.07 -3.04 -2.96 -3.16

Competitive Comparison of Radisson Hospitality AB's Beneish M-Score

For the Lodging subindustry, Radisson Hospitality 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.


Radisson Hospitality AB's Beneish M-Score Distribution in the Travel & Leisure Industry

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

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



Radisson Hospitality 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 Radisson Hospitality 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+0.528 * 0.9621+0.404 * 0.6814+0.892 * 1.0436+0.115 * 1.0495
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9733+4.679 * -0.10121-0.327 * 1.333
=-3.16

* 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 (Sep18) TTM:Last Year (Sep17) TTM:
Total Receivables was kr0 Mil.
Revenue was 2642.212 + 2608.427 + 2095.206 + 2399.063 = kr9,745 Mil.
Gross Profit was 1120.306 + 1056.943 + 633.033 + 1575.287 = kr4,386 Mil.
Total Current Assets was kr4,215 Mil.
Total Assets was kr7,982 Mil.
Property, Plant and Equipment(Net PPE) was kr2,096 Mil.
Depreciation, Depletion and Amortization(DDA) was kr466 Mil.
Selling, General, & Admin. Expense(SGA) was kr996 Mil.
Total Current Liabilities was kr2,139 Mil.
Long-Term Debt & Capital Lease Obligation was kr2,760 Mil.
Net Income was 94.924 + 210.772 + -50.805 + -59.234 = kr196 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was 497.566 + 353.685 + -16.258 + 168.515 = kr1,004 Mil.
Total Receivables was kr0 Mil.
Revenue was 2378.059 + 2477.589 + 2121.413 + 2360.76 = kr9,338 Mil.
Gross Profit was 925.066 + 906.792 + 643.575 + 1567.657 = kr4,043 Mil.
Total Current Assets was kr1,653 Mil.
Total Assets was kr4,953 Mil.
Property, Plant and Equipment(Net PPE) was kr1,778 Mil.
Depreciation, Depletion and Amortization(DDA) was kr419 Mil.
Selling, General, & Admin. Expense(SGA) was kr981 Mil.
Total Current Liabilities was kr2,049 Mil.
Long-Term Debt & Capital Lease Obligation was kr232 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)
=(0 / 9744.908) / (0 / 9337.821)
=0 / 0
=1

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)
=(4043.09 / 9337.821) / (4385.569 / 9744.908)
=0.43298 / 0.450037
=0.9621

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 - (4215.23 + 2095.619) / 7981.92) / (1 - (1653.472 + 1777.577) / 4952.778)
=0.209357 / 0.307248
=0.6814

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
=9744.908 / 9337.821
=1.0436

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))
=(419.447 / (419.447 + 1777.577)) / (465.994 / (465.994 + 2095.619))
=0.190916 / 0.181914
=1.0495

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)
=(996.308 / 9744.908) / (980.861 / 9337.821)
=0.102239 / 0.105042
=0.9733

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)
=((2760.084 + 2139.43) / 7981.92) / ((231.982 + 2048.701) / 4952.778)
=0.613826 / 0.460486
=1.333

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
=(195.657 - 0 - 1003.508) / 7981.92
=-0.10121

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.

Radisson Hospitality AB has a M-score of -3.16 suggests that the company is unlikely to be a manipulator.


Radisson Hospitality AB Beneish M-Score Related Terms

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


Radisson Hospitality AB (OSTO:RADH) Business Description

Traded in Other Exchanges
N/A
Address
Avenue du Bourget 44, Brussels, BEL, 1130
Rezidor Hotel Group AB is a hospitality company primarily operating in the lodging industry. The company operates, manages, franchises, and leases hotels. The company operates under three different portfolios of hotels, which includes Radisson Blu, Park Inn by Radisson, and Hotel Missoni. Rezidor primarily enters franchise agreements with other businesses for the Radisson Blu and Park Inn by Radisson hotel networks. The Hotel Missoni chain is licensed with an agreement with the Italian fashion company, Missoni. The company generates the vast majority of its revenue in Sweden.

Radisson Hospitality AB (OSTO:RADH) Headlines

No Headlines