Wilmar International Beneish M-Score Historical Data
The historical data trend for Wilmar International'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.
|
Wilmar International Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.76 |
-2.28 |
-2.04 |
-2.31 |
-2.67 |
|
Wilmar International Semi-Annual Data
|
|
Jun14 |
Dec14 |
Jun15 |
Dec15 |
Jun16 |
Dec16 |
Jun17 |
Dec17 |
Jun18 |
Dec18 |
Jun19 |
Dec19 |
Jun20 |
Dec20 |
Jun21 |
Dec21 |
Jun22 |
Dec22 |
Jun23 |
Dec23 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.04 |
- |
-2.31 |
- |
-2.67 |
Competitive Comparison
For the Packaged Foods subindustry, Wilmar International'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.
Wilmar International Beneish M-Score Distribution
For the Consumer Packaged Goods industry and Consumer Defensive sector, Wilmar International's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Wilmar International's Beneish M-Score falls into.
Wilmar International 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 Wilmar International 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 * 1.0601 | + | 0.528 * 1.1358 | + | 0.404 * 0.8802 | + | 0.892 * 0.9149 | + | 0.115 * 1.0061 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0229 | + | 4.679 * -0.03819 | - | 0.327 * 1.0085 |
| = | -2.66 |
* 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 (Dec23) TTM: | Last Year (Dec22) TTM: |
Total Receivables was $7,150 Mil.
Revenue was $67,155 Mil.
Gross Profit was $5,273 Mil.
Total Current Assets was $34,374 Mil.
Total Assets was $61,809 Mil.
Property, Plant and Equipment(Net PPE) was $15,766 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,219 Mil.
Selling, General, & Admin. Expense(SGA) was $3,257 Mil.
Total Current Liabilities was $29,656 Mil.
Long-Term Debt & Capital Lease Obligation was $8,635 Mil.
Net Income was $1,525 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $3,885 Mil.
|
Total Receivables was $7,372 Mil.
Revenue was $73,399 Mil.
Gross Profit was $6,546 Mil.
Total Current Assets was $32,632 Mil.
Total Assets was $60,402 Mil.
Property, Plant and Equipment(Net PPE) was $14,814 Mil.
Depreciation, Depletion and Amortization(DDA) was $1,153 Mil.
Selling, General, & Admin. Expense(SGA) was $3,480 Mil.
Total Current Liabilities was $29,942 Mil.
Long-Term Debt & Capital Lease Obligation was $7,164 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) |
| = | (7149.945 / 67155.262) | / | (7371.749 / 73398.976) |
| = | 0.106469 | / | 0.100434 |
| | = | 1.0601 |
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) |
| = | (6546.304 / 73398.976) | / | (5273.135 / 67155.262) |
| = | 0.089188 | / | 0.078522 |
| | = | 1.1358 |
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 - (34373.692 + 15766.141) / 61808.692) | / | (1 - (32632.41 + 14814.301) / 60401.97) |
| = | 0.18879 | / | 0.214484 |
| | = | 0.8802 |
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 |
| = | 67155.262 | / | 73398.976 |
| | = | 0.9149 |
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)) |
| = | (1153.414 / (1153.414 + 14814.301)) | / | (1219.489 / (1219.489 + 15766.141)) |
| = | 0.072234 | / | 0.071795 |
| | = | 1.0061 |
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) |
| = | (3256.978 / 67155.262) | / | (3480.104 / 73398.976) |
| = | 0.048499 | / | 0.047414 |
| | = | 1.0229 |
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) |
| = | ((8634.592 + 29656.267) / 61808.692) | / | ((7163.504 + 29942.343) / 60401.97) |
| = | 0.619506 | / | 0.614315 |
| | = | 1.0085 |
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 |
| = | (1524.829 - 0 | - | 3885.305) | / | 61808.692 |
| | = | -0.03819 |
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.
Wilmar International has a M-score of -2.66 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
WLMIY has been successfully added to your