GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Sisecam Resources LP (NYSE:SIRE) » Definitions » Beneish M-Score

Sisecam Resources LP (Sisecam Resources LP) Beneish M-Score : -3.01 (As of May. 05, 2024)


View and export this data going back to 2013. Start your Free Trial

What is Sisecam Resources LP 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 -3.01 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SIRE' s Beneish M-Score Range Over the Past 10 Years
Min: -4.16   Med: -2.8   Max: 11.26
Current: -3.01

During the past 13 years, the highest Beneish M-Score of Sisecam Resources LP was 11.26. The lowest was -4.16. And the median was -2.80.


Sisecam Resources LP Beneish M-Score Historical Data

The historical data trend for Sisecam Resources LP'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.

Sisecam Resources LP Beneish M-Score Chart

Sisecam Resources LP Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.88 -2.87 -2.57 -2.29 -2.73

Sisecam Resources LP Quarterly Data
Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23
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 -2.45 -2.13 -2.43 -2.73 -3.01

Competitive Comparison of Sisecam Resources LP's Beneish M-Score

For the Chemicals subindustry, Sisecam Resources LP'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.


Sisecam Resources LP's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Sisecam Resources LP's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sisecam Resources LP's Beneish M-Score falls into.



Sisecam Resources LP 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 Sisecam Resources LP 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 * 0.8835+0.528 * 0.7919+0.404 * 0.8279+0.892 * 1.3267+0.115 * 0.9717
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8737+4.679 * -0.133441-0.327 * 0.8973
=-3.05

* 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 (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was $226.1 Mil.
Revenue was 207.1 + 177.1 + 190.5 + 189.1 = $763.8 Mil.
Gross Profit was 48.8 + 21.2 + 47.2 + 47.5 = $164.7 Mil.
Total Current Assets was $293.0 Mil.
Total Assets was $617.5 Mil.
Property, Plant and Equipment(Net PPE) was $296.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $30.2 Mil.
Selling, General, & Admin. Expense(SGA) was $28.4 Mil.
Total Current Liabilities was $89.8 Mil.
Long-Term Debt & Capital Lease Obligation was $115.9 Mil.
Net Income was 19.9 + 16.8 + 15.4 + 15.4 = $67.5 Mil.
Non Operating Income was -0.1 + -0.1 + 0 + 0 = $-0.2 Mil.
Cash Flow from Operations was 35.6 + 40.5 + 49.3 + 24.7 = $150.1 Mil.
Total Receivables was $192.9 Mil.
Revenue was 163.4 + 156 + 135.6 + 120.7 = $575.7 Mil.
Gross Profit was 39.5 + 6.4 + 30.8 + 21.6 = $98.3 Mil.
Total Current Assets was $247.7 Mil.
Total Assets was $584.8 Mil.
Property, Plant and Equipment(Net PPE) was $304.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $30.1 Mil.
Selling, General, & Admin. Expense(SGA) was $24.5 Mil.
Total Current Liabilities was $74.3 Mil.
Long-Term Debt & Capital Lease Obligation was $142.8 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)
=(226.1 / 763.8) / (192.9 / 575.7)
=0.29602 / 0.33507
=0.8835

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)
=(98.3 / 575.7) / (164.7 / 763.8)
=0.170749 / 0.215632
=0.7919

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 - (293 + 296) / 617.5) / (1 - (247.7 + 304.5) / 584.8)
=0.046154 / 0.055746
=0.8279

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
=763.8 / 575.7
=1.3267

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))
=(30.1 / (30.1 + 304.5)) / (30.2 / (30.2 + 296))
=0.089958 / 0.092581
=0.9717

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)
=(28.4 / 763.8) / (24.5 / 575.7)
=0.037183 / 0.042557
=0.8737

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)
=((115.9 + 89.8) / 617.5) / ((142.8 + 74.3) / 584.8)
=0.333117 / 0.371238
=0.8973

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
=(67.5 - -0.2 - 150.1) / 617.5
=-0.133441

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.

Sisecam Resources LP has a M-score of -3.05 suggests that the company is unlikely to be a manipulator.


Sisecam Resources LP Beneish M-Score Related Terms

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


Sisecam Resources LP (Sisecam Resources LP) Business Description

Traded in Other Exchanges
N/A
Address
Five Concourse Parkway, Suite 2500, Atlanta, GA, USA, 30328
Sisecam Resources LP is engaged in the production and sales of natural soda ash from its facility located in Green River, Wyoming. The company is a member of American Natural Soda Ash Corp, which manages soda ash supply chains. Geographically, the company segments are divided into two that are Domestic segment and International segment which includes ANSAC and Ciner Group.
Executives
Sisecam Chemicals Usa Inc. 10 percent owner C/O TURKIYE SISE VE CAM FABRIKALARI A.S., ICMELER MAH. D-100 KARAYOLU CAD. NO44A, TUZLA, ISTANBUL W8 34947
Ciner Enterprises Inc. 10 percent owner, other: See Remarks FIVE CONCOURSE PARKWAY, SUITE 2500, FULTON COUNTY, ATLANTA GA 30328-7108
Alec Gilbert Dreyer director 120 EAGLE ROCK AVENUE, SUITE 190, EAST HANOVER NJ 07936
Oguz Erkan director 5 CONCOURSE PARKWAY, SUITE 2500, ATLANTA GA 30328
Christopher Lee Deberry officer: CAO and Corporate Controller FIVE CONCOURSE PARKWAY, SUITE 2500, ATLANTA GA 30328
Marla Nicholson officer: V.P., Gen. Counsel & Secretary FIVE CONCOURSE PARKWAY, SUITE 2500, ATLANTA GA 30328
Raymond Katekovich officer: VP, Sales and Marketing FIVE CONCOURSE PARKWAY, SUITE 2500, ATLANTA GA 30328
Akkan Enerji Ve Madencilik Anonim Sirketi 10 percent owner, other: See Remarks SEHITMUHTAR CAD., 38/1 TAKSIM, BEYOGLU, ISTANBUL W8 000000
Turgay Ciner 10 percent owner, other: See Remarks PASALIMANI CADDESI, NO 73, 34670 PASALIMANI, USKUDAR, ISTANBUL W8 34670
We Soda Ltd 10 percent owner, other: See Remarks 23 COLLEGE HILL, LONDON X0 EC4R 2RP
Kew Soda Ltd 10 percent owner, other: See Remarks 23 COLLEGE HILL, LONDON X0 EC4R 2RP
Ebru Sapoglu director FIVE CONCOURSE PARKWAY, SUITE 2500, ATLANTA GA 30325
Ertugrul Kaloglu officer: Chief Executive Officer FIVE CONCOURSE PARKWAY, SUITE 2500, ATLANTA GA 30328
Mehmet Nedim Kulaksizoglu officer: Chief Financial Officer FIVE CONCOURSE PARKWAY SUITE 2500, ATLANTA GA 30328
Tahsin Burhan Ergene director FIVE CONCOURSE PARKWAY SUITE 2500, ATLANTA GA 30328

Sisecam Resources LP (Sisecam Resources LP) Headlines