GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Yanbu National Petrochemicals Co (SAU:2290) » Definitions » Beneish M-Score

Yanbu National Petrochemicals Co (SAU:2290) Beneish M-Score : -3.31 (As of Dec. 14, 2024)


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

What is Yanbu National Petrochemicals Co 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 -3.31 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Yanbu National Petrochemicals Co's Beneish M-Score or its related term are showing as below:

SAU:2290' s Beneish M-Score Range Over the Past 10 Years
Min: -31.34   Med: -2.73   Max: 20.02
Current: -3.31

During the past 13 years, the highest Beneish M-Score of Yanbu National Petrochemicals Co was 20.02. The lowest was -31.34. And the median was -2.73.


Yanbu National Petrochemicals Co Beneish M-Score Historical Data

The historical data trend for Yanbu National Petrochemicals Co'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.

Yanbu National Petrochemicals Co Beneish M-Score Chart

Yanbu National Petrochemicals Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.70 -2.76 -2.47 -2.43 -10.07

Yanbu National Petrochemicals Co Quarterly Data
Dec19 Mar20 Jun20 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 -6.51 -10.07 -1.83 -3.09 -3.31

Competitive Comparison of Yanbu National Petrochemicals Co's Beneish M-Score

For the Chemicals subindustry, Yanbu National Petrochemicals Co'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.


Yanbu National Petrochemicals Co's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Yanbu National Petrochemicals Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Yanbu National Petrochemicals Co's Beneish M-Score falls into.



Yanbu National Petrochemicals Co 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 Yanbu National Petrochemicals Co 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 * 0.8753+0.528 * -0.1867+0.404 * 1.0883+0.892 * 1.3682+0.115 * 0.9171
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3476+4.679 * -0.077259-0.327 * 1.078
=-3.31

* 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 ﷼1,620 Mil.
Revenue was 1627.707 + 1656.72 + 1390.512 + 1444.969 = ﷼6,120 Mil.
Gross Profit was 290.739 + 332.088 + 228.631 + 138.109 = ﷼990 Mil.
Total Current Assets was ﷼5,465 Mil.
Total Assets was ﷼14,120 Mil.
Property, Plant and Equipment(Net PPE) was ﷼8,286 Mil.
Depreciation, Depletion and Amortization(DDA) was ﷼1,169 Mil.
Selling, General, & Admin. Expense(SGA) was ﷼249 Mil.
Total Current Liabilities was ﷼1,249 Mil.
Long-Term Debt & Capital Lease Obligation was ﷼94 Mil.
Net Income was 130.575 + 224.781 + 99.524 + 18.464 = ﷼473 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ﷼0 Mil.
Cash Flow from Operations was 580.8 + 371.989 + 153.372 + 458.111 = ﷼1,564 Mil.
Total Receivables was ﷼1,352 Mil.
Revenue was 1097.866 + 1322.882 + 667.014 + 1385.222 = ﷼4,473 Mil.
Gross Profit was -44.023 + 92.179 + -239.63 + 56.436 = ﷼-135 Mil.
Total Current Assets was ﷼4,794 Mil.
Total Assets was ﷼14,438 Mil.
Property, Plant and Equipment(Net PPE) was ﷼9,297 Mil.
Depreciation, Depletion and Amortization(DDA) was ﷼1,189 Mil.
Selling, General, & Admin. Expense(SGA) was ﷼135 Mil.
Total Current Liabilities was ﷼1,130 Mil.
Long-Term Debt & Capital Lease Obligation was ﷼144 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)
=(1619.504 / 6119.908) / (1352.307 / 4472.984)
=0.264629 / 0.302328
=0.8753

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)
=(-135.038 / 4472.984) / (989.567 / 6119.908)
=-0.03019 / 0.161696
=-0.1867

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 - (5465.377 + 8285.851) / 14120.361) / (1 - (4794.109 + 9296.582) / 14437.502)
=0.026142 / 0.024022
=1.0883

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
=6119.908 / 4472.984
=1.3682

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))
=(1189.284 / (1189.284 + 9296.582)) / (1169.286 / (1169.286 + 8285.851))
=0.113418 / 0.123667
=0.9171

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)
=(249.01 / 6119.908) / (135.053 / 4472.984)
=0.040689 / 0.030193
=1.3476

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)
=((93.939 + 1249.014) / 14120.361) / ((143.92 + 1129.889) / 14437.502)
=0.095108 / 0.088229
=1.078

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
=(473.344 - 0 - 1564.272) / 14120.361
=-0.077259

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.

Yanbu National Petrochemicals Co has a M-score of -3.31 suggests that the company is unlikely to be a manipulator.


Yanbu National Petrochemicals Co Beneish M-Score Related Terms

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


Yanbu National Petrochemicals Co Business Description

Traded in Other Exchanges
N/A
Address
Yanbu Industrial City, P.O. Box 31396, Yanbu, SAU, 41912
Yanbu National Petrochemicals Co is a Saudi Arabian manufacturer of petrochemical products such as ethylene, ethylene glycol, high-density polyethylene, low linear density polyethylene, polypropylene, butene 1, butene 2, MTBE, and BTX, among others.

Yanbu National Petrochemicals Co Headlines

No Headlines