GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » National Building & Marketing Co (SAU:9510) » Definitions » Beneish M-Score

National Building & Marketing Co (SAU:9510) Beneish M-Score : -2.05 (As of Apr. 14, 2025)


View and export this data going back to 2018. Start your Free Trial

What is National Building & Marketing 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 -2.05 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SAU:9510' s Beneish M-Score Range Over the Past 10 Years
Min: -3.97   Med: -1.97   Max: 116.24
Current: -2.05

During the past 8 years, the highest Beneish M-Score of National Building & Marketing Co was 116.24. The lowest was -3.97. And the median was -1.97.


National Building & Marketing Co Beneish M-Score Historical Data

The historical data trend for National Building & Marketing 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.

National Building & Marketing Co Beneish M-Score Chart

National Building & Marketing Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -2.31 116.24 -1.88 -1.81 -2.05

National Building & Marketing Co Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
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 -3.97 -1.81 -0.21 -2.05 29.23

Competitive Comparison of National Building & Marketing Co's Beneish M-Score

For the Building Materials subindustry, National Building & Marketing 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.


National Building & Marketing Co's Beneish M-Score Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, National Building & Marketing Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where National Building & Marketing Co's Beneish M-Score falls into.


;
;

National Building & Marketing 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 National Building & Marketing 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 * 1.7649+0.528 * 0.8959+0.404 * 1.9504+0.892 * 1.0742+0.115 * 0.5143
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5335+4.679 * -0.099023-0.327 * 1.188
=-2.05

* 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 ﷼220.0 Mil.
Revenue was ﷼700.6 Mil.
Gross Profit was ﷼84.1 Mil.
Total Current Assets was ﷼301.1 Mil.
Total Assets was ﷼1,013.9 Mil.
Property, Plant and Equipment(Net PPE) was ﷼361.3 Mil.
Depreciation, Depletion and Amortization(DDA) was ﷼66.4 Mil.
Selling, General, & Admin. Expense(SGA) was ﷼7.2 Mil.
Total Current Liabilities was ﷼606.5 Mil.
Long-Term Debt & Capital Lease Obligation was ﷼95.4 Mil.
Net Income was ﷼30.6 Mil.
Gross Profit was ﷼0.0 Mil.
Cash Flow from Operations was ﷼131.0 Mil.
Total Receivables was ﷼116.1 Mil.
Revenue was ﷼652.2 Mil.
Gross Profit was ﷼70.2 Mil.
Total Current Assets was ﷼186.9 Mil.
Total Assets was ﷼643.1 Mil.
Property, Plant and Equipment(Net PPE) was ﷼341.9 Mil.
Depreciation, Depletion and Amortization(DDA) was ﷼29.7 Mil.
Selling, General, & Admin. Expense(SGA) was ﷼4.4 Mil.
Total Current Liabilities was ﷼373.9 Mil.
Long-Term Debt & Capital Lease Obligation was ﷼0.9 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)
=(220.038 / 700.612) / (116.055 / 652.19)
=0.314065 / 0.177947
=1.7649

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)
=(70.171 / 652.19) / (84.139 / 700.612)
=0.107593 / 0.120094
=0.8959

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 - (301.123 + 361.338) / 1013.857) / (1 - (186.852 + 341.927) / 643.05)
=0.346593 / 0.177702
=1.9504

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
=700.612 / 652.19
=1.0742

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))
=(29.652 / (29.652 + 341.927)) / (66.364 / (66.364 + 361.338))
=0.0798 / 0.155164
=0.5143

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)
=(7.179 / 700.612) / (4.358 / 652.19)
=0.010247 / 0.006682
=1.5335

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)
=((95.402 + 606.532) / 1013.857) / ((0.879 + 373.875) / 643.05)
=0.69234 / 0.582776
=1.188

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
=(30.614 - 0 - 131.009) / 1013.857
=-0.099023

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.

National Building & Marketing Co has a M-score of -2.05 suggests that the company is unlikely to be a manipulator.


National Building & Marketing Co Beneish M-Score Related Terms

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


National Building & Marketing Co Business Description

Traded in Other Exchanges
N/A
Address
Industrial Area- Prince Mitab Street, P.O.Box 401, Riyadh, SAU, 11312
National Building & Marketing Co is a Saudi-based company specialized in trading of building materials, selling and renting metal scaffoldings, manufactures fermented iron, and designs and installs all kinds of aluminum and glass.

National Building & Marketing Co Headlines

No Headlines