GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Acrow Ltd (STU:59Y) » Definitions » Beneish M-Score

Acrow (STU:59Y) Beneish M-Score : -1.53 (As of Dec. 12, 2024)


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

What is Acrow 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.

Warning Sign:

Beneish M-Score -1.53 higher than -1.78, which implies that the company might have manipulated its financial results.

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

STU:59Y' s Beneish M-Score Range Over the Past 10 Years
Min: -2.93   Med: -2.37   Max: 5.41
Current: -1.53

During the past 13 years, the highest Beneish M-Score of Acrow was 5.41. The lowest was -2.93. And the median was -2.37.


Acrow Beneish M-Score Historical Data

The historical data trend for Acrow'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.

Acrow Beneish M-Score Chart

Acrow Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.93 -2.63 -2.10 -2.78 -1.53

Acrow Semi-Annual Data
Dec14 Jun15 Dec15 Jun16 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.10 - -2.78 - -1.53

Competitive Comparison of Acrow's Beneish M-Score

For the Engineering & Construction subindustry, Acrow'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.


Acrow's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Acrow's Beneish M-Score distribution charts can be found below:

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



Acrow 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 Acrow 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 * 1.0428+0.528 * 0.9618+0.404 * 3.4089+0.892 * 1.2836+0.115 * 0.9563
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1341+4.679 * -0.059859-0.327 * 0.9723
=-1.53

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was €33.3 Mil.
Revenue was €119.1 Mil.
Gross Profit was €100.7 Mil.
Total Current Assets was €48.0 Mil.
Total Assets was €192.7 Mil.
Property, Plant and Equipment(Net PPE) was €122.4 Mil.
Depreciation, Depletion and Amortization(DDA) was €12.9 Mil.
Selling, General, & Admin. Expense(SGA) was €52.0 Mil.
Total Current Liabilities was €39.5 Mil.
Long-Term Debt & Capital Lease Obligation was €46.8 Mil.
Net Income was €15.8 Mil.
Gross Profit was €7.2 Mil.
Cash Flow from Operations was €20.1 Mil.
Total Receivables was €24.8 Mil.
Revenue was €92.8 Mil.
Gross Profit was €75.5 Mil.
Total Current Assets was €36.8 Mil.
Total Assets was €135.4 Mil.
Property, Plant and Equipment(Net PPE) was €94.0 Mil.
Depreciation, Depletion and Amortization(DDA) was €9.4 Mil.
Selling, General, & Admin. Expense(SGA) was €35.7 Mil.
Total Current Liabilities was €33.3 Mil.
Long-Term Debt & Capital Lease Obligation was €29.1 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)
=(33.261 / 119.126) / (24.849 / 92.804)
=0.279209 / 0.267758
=1.0428

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)
=(75.452 / 92.804) / (100.695 / 119.126)
=0.813025 / 0.845281
=0.9618

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 - (47.963 + 122.437) / 192.737) / (1 - (36.802 + 93.959) / 135.363)
=0.115894 / 0.033997
=3.4089

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
=119.126 / 92.804
=1.2836

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))
=(9.43 / (9.43 + 93.959)) / (12.909 / (12.909 + 122.437))
=0.091209 / 0.095378
=0.9563

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)
=(52.025 / 119.126) / (35.737 / 92.804)
=0.436722 / 0.38508
=1.1341

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)
=((46.809 + 39.49) / 192.737) / ((29.065 + 33.27) / 135.363)
=0.447755 / 0.460503
=0.9723

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
=(15.766 - 7.229 - 20.074) / 192.737
=-0.059859

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.

Acrow has a M-score of -1.53 signals that the company is likely to be a manipulator.


Acrow Business Description

Traded in Other Exchanges
Address
c/- Automic Group, Level 5, 126 Phillip Street, Sydney, NSW, AUS, 2000
Acrow Ltd operates in the Australian construction services industry. It is a provider of smart integrated construction systems across formwork and scaffolding solutions to residential, commercial, civil and industrial customers. Its business activities are building construction market, providing falsework, formwork, scaffolding, screens and related material for hire and sales.

Acrow Headlines

No Headlines