Walaa Cooperative Insurance 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 Walaa Cooperative Insurance 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 * 0.2011 | + | 0.528 * 1 | + | 0.404 * 0.9911 | + | 0.892 * 1.2876 | + | 0.115 * 0.9959 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * -0.1003 | + | 4.679 * 0.020485 | - | 0.327 * 7.1819 |
| = | -4.70 |
* 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 ﷼32 Mil.
Revenue was 468.549 + 511.989 + 494.402 + 501.857 = ﷼1,977 Mil.
Gross Profit was 468.549 + 511.989 + 494.402 + 501.857 = ﷼1,977 Mil.
Total Current Assets was ﷼0 Mil.
Total Assets was ﷼4,185 Mil.
Property, Plant and Equipment(Net PPE) was ﷼74 Mil.
Depreciation, Depletion and Amortization(DDA) was ﷼36 Mil.
Selling, General, & Admin. Expense(SGA) was ﷼6 Mil.
Total Current Liabilities was ﷼0 Mil.
Long-Term Debt & Capital Lease Obligation was ﷼22 Mil.
Net Income was 20.101 + 24.437 + 39.864 + 45.25 = ﷼130 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ﷼0 Mil.
Cash Flow from Operations was 169.472 + -175.677 + -143.441 + 193.576 = ﷼44 Mil.
|
Total Receivables was ﷼122 Mil.
Revenue was 398.128 + 436.517 + 394.511 + 306.054 = ﷼1,535 Mil.
Gross Profit was 398.128 + 436.517 + 394.511 + 306.054 = ﷼1,535 Mil.
Total Current Assets was ﷼0 Mil.
Total Assets was ﷼3,907 Mil.
Property, Plant and Equipment(Net PPE) was ﷼34 Mil.
Depreciation, Depletion and Amortization(DDA) was ﷼16 Mil.
Selling, General, & Admin. Expense(SGA) was ﷼-46 Mil.
Total Current Liabilities was ﷼0 Mil.
Long-Term Debt & Capital Lease Obligation was ﷼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) |
| = | (31.597 / 1976.797) | / | (122.045 / 1535.21) |
| = | 0.015984 | / | 0.079497 |
| | = | 0.2011 |
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) |
| = | (1535.21 / 1535.21) | / | (1976.797 / 1976.797) |
| = | 1 | / | 1 |
| | = | 1 |
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 - (0 + 73.632) / 4184.617) | / | (1 - (0 + 34.246) / 3907.464) |
| = | 0.982404 | / | 0.991236 |
| | = | 0.9911 |
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 |
| = | 1976.797 | / | 1535.21 |
| | = | 1.2876 |
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)) |
| = | (16.423 / (16.423 + 34.246)) | / | (35.529 / (35.529 + 73.632)) |
| = | 0.324123 | / | 0.325473 |
| | = | 0.9959 |
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) |
| = | (6.006 / 1976.797) | / | (-46.499 / 1535.21) |
| = | 0.003038 | / | -0.030288 |
| | = | -0.1003 |
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) |
| = | ((21.64 + 0) / 4184.617) | / | ((2.812 + 0) / 3907.464) |
| = | 0.005171 | / | 0.00072 |
| | = | 7.1819 |
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 |
| = | (129.652 - 0 | - | 43.93) | / | 4184.617 |
| | = | 0.020485 |
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.
Walaa Cooperative Insurance Co has a M-score of -4.70 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
SAU:8060 has been successfully added to your