GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Rizzo Group AB (OSTO:RIZZO B) » Definitions » Beneish M-Score

Rizzo Group AB (OSTO:RIZZO B) Beneish M-Score : -3.33 (As of Jun. 07, 2024)


View and export this data going back to 1997. Start your Free Trial

What is Rizzo Group 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 -3.33 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:RIZZO B' s Beneish M-Score Range Over the Past 10 Years
Min: -7.18   Med: -3.05   Max: -1.64
Current: -3.33

During the past 13 years, the highest Beneish M-Score of Rizzo Group AB was -1.64. The lowest was -7.18. And the median was -3.05.


Rizzo Group AB Beneish M-Score Historical Data

The historical data trend for Rizzo Group 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.

Rizzo Group AB Beneish M-Score Chart

Rizzo Group AB Annual Data
Trend Aug14 Aug15 Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.65 -4.88 -1.73 -6.14 -3.23

Rizzo Group AB Quarterly Data
Feb19 May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23
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 -6.87 -7.18 -2.76 -3.23 -3.33

Competitive Comparison of Rizzo Group AB's Beneish M-Score

For the Apparel Retail subindustry, Rizzo Group 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.


Rizzo Group AB's Beneish M-Score Distribution in the Retail - Cyclical Industry

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

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



Rizzo Group 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 Rizzo Group 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 * 0.8533+0.528 * 1.5679+0.404 * 0.5125+0.892 * 0.5994+0.115 * 1.2857
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.133231-0.327 * 1.14
=-3.33

* 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 (Nov23) TTM:Last Year (Nov22) TTM:
Total Receivables was kr26.8 Mil.
Revenue was 52.1 + 69.508 + 46.8 + 58.3 = kr226.7 Mil.
Gross Profit was 25.9 + 18.875 + 19 + 20.6 = kr84.4 Mil.
Total Current Assets was kr50.9 Mil.
Total Assets was kr126.9 Mil.
Property, Plant and Equipment(Net PPE) was kr72.6 Mil.
Depreciation, Depletion and Amortization(DDA) was kr54.5 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr253.7 Mil.
Long-Term Debt & Capital Lease Obligation was kr28.6 Mil.
Net Income was -39.6 + -59.853 + -38.4 + -52.9 = kr-190.8 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0.0 Mil.
Cash Flow from Operations was -16.4 + -30.646 + -63.4 + -63.4 = kr-173.8 Mil.
Total Receivables was kr52.4 Mil.
Revenue was 48.5 + 156.038 + 78.5 + 95.2 = kr378.2 Mil.
Gross Profit was 31.7 + 102.311 + 40.2 + 46.5 = kr220.7 Mil.
Total Current Assets was kr76.4 Mil.
Total Assets was kr166.4 Mil.
Property, Plant and Equipment(Net PPE) was kr81.3 Mil.
Depreciation, Depletion and Amortization(DDA) was kr99.9 Mil.
Selling, General, & Admin. Expense(SGA) was kr75.0 Mil.
Total Current Liabilities was kr291.4 Mil.
Long-Term Debt & Capital Lease Obligation was kr33.3 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)
=(26.8 / 226.708) / (52.4 / 378.238)
=0.118214 / 0.138537
=0.8533

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)
=(220.711 / 378.238) / (84.375 / 226.708)
=0.583524 / 0.372175
=1.5679

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 - (50.9 + 72.6) / 126.9) / (1 - (76.4 + 81.3) / 166.4)
=0.026793 / 0.052284
=0.5125

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
=226.708 / 378.238
=0.5994

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))
=(99.939 / (99.939 + 81.3)) / (54.517 / (54.517 + 72.6))
=0.551421 / 0.428873
=1.2857

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 / 226.708) / (75 / 378.238)
=0 / 0.198288
=0

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)
=((28.6 + 253.7) / 126.9) / ((33.3 + 291.4) / 166.4)
=2.224586 / 1.951322
=1.14

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
=(-190.753 - 0 - -173.846) / 126.9
=-0.133231

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.

Rizzo Group AB has a M-score of -3.33 suggests that the company is unlikely to be a manipulator.


Rizzo Group AB Beneish M-Score Related Terms

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


Rizzo Group AB (OSTO:RIZZO B) Business Description

Traded in Other Exchanges
Address
Linnegatan 89 C, Stockholm, SWE, 104 50
Rizzo Group AB retails accessories, travel accessories and footwear products. The company operates through two business areas namely the Rizzo and, Accent and Morris chains. In the accessories business area, the Accent and Morris chains offer a selection of accessories and travel goods. The Rizzo business area, is involved in the manufacture of footwear and accessories.

Rizzo Group AB (OSTO:RIZZO B) Headlines

No Headlines