GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Devices & Instruments » Sectra AB (OSTO:SECT B) » Definitions » Beneish M-Score

Sectra AB (OSTO:SECT B) Beneish M-Score : -2.33 (As of Dec. 13, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Sectra 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 -2.33 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:SECT B' s Beneish M-Score Range Over the Past 10 Years
Min: -3.07   Med: -2.61   Max: 0.11
Current: -2.33

During the past 13 years, the highest Beneish M-Score of Sectra AB was 0.11. The lowest was -3.07. And the median was -2.61.


Sectra AB Beneish M-Score Historical Data

The historical data trend for Sectra 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.

Sectra AB Beneish M-Score Chart

Sectra AB Annual Data
Trend Apr15 Apr16 Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23 Apr24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.53 -2.63 -3.07 -2.30 -1.78

Sectra AB Quarterly Data
Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24
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 0.11 -0.40 -1.78 0.06 -2.33

Competitive Comparison of Sectra AB's Beneish M-Score

For the Medical Devices subindustry, Sectra 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.


Sectra AB's Beneish M-Score Distribution in the Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Sectra AB's Beneish M-Score distribution charts can be found below:

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



Sectra 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 Sectra 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 * 1.0059+0.528 * 1.0218+0.404 * 0.9174+0.892 * 1.1468+0.115 * 1.1649
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.031912-0.327 * 1.0151
=-2.33

* 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 (Oct24) TTM:Last Year (Oct23) TTM:
Total Receivables was kr1,688 Mil.
Revenue was 753.5 + 723.836 + 898.102 + 694.041 = kr3,069 Mil.
Gross Profit was 652.151 + 633.466 + 783.961 + 611.661 = kr2,681 Mil.
Total Current Assets was kr2,409 Mil.
Total Assets was kr3,190 Mil.
Property, Plant and Equipment(Net PPE) was kr341 Mil.
Depreciation, Depletion and Amortization(DDA) was kr103 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr1,533 Mil.
Long-Term Debt & Capital Lease Obligation was kr71 Mil.
Net Income was 87.759 + 80.401 + 158.451 + 57.82 = kr384 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was 176.067 + -56.716 + 133.717 + 233.175 = kr486 Mil.
Total Receivables was kr1,463 Mil.
Revenue was 787.725 + 583.739 + 724.703 + 580.295 = kr2,676 Mil.
Gross Profit was 677.711 + 530.63 + 639.119 + 541.342 = kr2,389 Mil.
Total Current Assets was kr2,031 Mil.
Total Assets was kr2,695 Mil.
Property, Plant and Equipment(Net PPE) was kr258 Mil.
Depreciation, Depletion and Amortization(DDA) was kr96 Mil.
Selling, General, & Admin. Expense(SGA) was kr123 Mil.
Total Current Liabilities was kr1,318 Mil.
Long-Term Debt & Capital Lease Obligation was kr16 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)
=(1688.049 / 3069.479) / (1463.237 / 2676.462)
=0.549946 / 0.546706
=1.0059

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)
=(2388.802 / 2676.462) / (2681.239 / 3069.479)
=0.892522 / 0.873516
=1.0218

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 - (2408.703 + 341.13) / 3190.365) / (1 - (2031.112 + 257.863) / 2694.566)
=0.138082 / 0.150522
=0.9174

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
=3069.479 / 2676.462
=1.1468

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))
=(95.803 / (95.803 + 257.863)) / (103.368 / (103.368 + 341.13))
=0.270886 / 0.23255
=1.1649

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 / 3069.479) / (123.27 / 2676.462)
=0 / 0.046057
=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)
=((71.314 + 1532.839) / 3190.365) / ((16.315 + 1318.383) / 2694.566)
=0.502812 / 0.495329
=1.0151

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
=(384.431 - 0 - 486.243) / 3190.365
=-0.031912

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.

Sectra AB has a M-score of -2.33 suggests that the company is unlikely to be a manipulator.


Sectra AB Beneish M-Score Related Terms

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


Sectra AB Business Description

Traded in Other Exchanges
Address
Teknikringen 20, Linkoping, SWE, SE-583 30
Sectra AB develops IT solutions and services for storing, viewing, and working with medical images. The operating business segments are Imaging IT Solutions, Secure Communications, Business Innovation, and Other Operations. It generates maximum revenue from the Imaging IT Solutions segment. The company also offers maintenance in the form of support, system monitoring, and consulting services related to integration, system design, data migration, and business development. Geographically, it derives a majority of its revenue from Sweden and also has a presence in the Netherlands; North America; Australia/New Zealand; the United Kingdom, and the Rest of Europe.

Sectra AB Headlines

No Headlines