GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Dick's Sporting Goods Inc (STU:DSG) » Definitions » Beneish M-Score

Dick's Sporting Goods (STU:DSG) Beneish M-Score : -2.89 (As of Jun. 06, 2024)


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

What is Dick's Sporting Goods 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 -2.89 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

STU:DSG' s Beneish M-Score Range Over the Past 10 Years
Min: -3.46   Med: -2.77   Max: -1.08
Current: -2.89

During the past 13 years, the highest Beneish M-Score of Dick's Sporting Goods was -1.08. The lowest was -3.46. And the median was -2.77.


Dick's Sporting Goods Beneish M-Score Historical Data

The historical data trend for Dick's Sporting Goods'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.

Dick's Sporting Goods Beneish M-Score Chart

Dick's Sporting Goods Annual Data
Trend Jan15 Jan16 Jan17 Jan18 Jan19 Jan20 Jan21 Jan22 Jan23 Jan24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.65 -3.13 -2.50 -2.23 -2.37

Dick's Sporting Goods Quarterly Data
Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24
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 -1.55 -2.03 -2.33 -2.37 -2.89

Competitive Comparison of Dick's Sporting Goods's Beneish M-Score

For the Specialty Retail subindustry, Dick's Sporting Goods'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.


Dick's Sporting Goods's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Dick's Sporting Goods's Beneish M-Score distribution charts can be found below:

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



Dick's Sporting Goods 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 Dick's Sporting Goods 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 * 1.0921+0.528 * 0.9898+0.404 * 0.8508+0.892 * 1.0145+0.115 * 1.0743
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0743+4.679 * -0.083227-0.327 * 1.0252
=-2.85

* 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 (Apr24) TTM:Last Year (Apr23) TTM:
Total Receivables was €151 Mil.
Revenue was 2813.133 + 3558.325 + 2881.158 + 2914.173 = €12,167 Mil.
Gross Profit was 1020.813 + 1224.776 + 1005.205 + 1002.966 = €4,254 Mil.
Total Current Assets was €4,811 Mil.
Total Assets was €9,045 Mil.
Property, Plant and Equipment(Net PPE) was €3,741 Mil.
Depreciation, Depletion and Amortization(DDA) was €373 Mil.
Selling, General, & Admin. Expense(SGA) was €3,009 Mil.
Total Current Liabilities was €2,817 Mil.
Long-Term Debt & Capital Lease Obligation was €3,561 Mil.
Net Income was 256.575 + 272.125 + 190.447 + 220.875 = €940 Mil.
Non Operating Income was 4.005 + 31.173 + -2.271 + 5.76 = €39 Mil.
Cash Flow from Operations was 215.962 + 700.086 + 67.446 + 670.653 = €1,654 Mil.
Total Receivables was €136 Mil.
Revenue was 2592.069 + 3337.75 + 3003.244 + 3059.508 = €11,993 Mil.
Gross Profit was 938.099 + 1082.084 + 1027.609 + 1102.319 = €4,150 Mil.
Total Current Assets was €4,508 Mil.
Total Assets was €8,306 Mil.
Property, Plant and Equipment(Net PPE) was €3,265 Mil.
Depreciation, Depletion and Amortization(DDA) was €352 Mil.
Selling, General, & Admin. Expense(SGA) was €2,761 Mil.
Total Current Liabilities was €2,303 Mil.
Long-Term Debt & Capital Lease Obligation was €3,410 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)
=(150.605 / 12166.789) / (135.922 / 11992.571)
=0.012378 / 0.011334
=1.0921

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)
=(4150.111 / 11992.571) / (4253.76 / 12166.789)
=0.346057 / 0.349621
=0.9898

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 - (4810.766 + 3740.514) / 9045.055) / (1 - (4508.006 + 3265.331) / 8306.325)
=0.054591 / 0.064167
=0.8508

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
=12166.789 / 11992.571
=1.0145

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))
=(352.482 / (352.482 + 3265.331)) / (373.052 / (373.052 + 3740.514))
=0.09743 / 0.090688
=1.0743

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)
=(3008.863 / 12166.789) / (2760.557 / 11992.571)
=0.247301 / 0.230189
=1.0743

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)
=((3560.558 + 2816.665) / 9045.055) / ((3409.633 + 2302.941) / 8306.325)
=0.705051 / 0.687738
=1.0252

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
=(940.022 - 38.667 - 1654.147) / 9045.055
=-0.083227

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.

Dick's Sporting Goods has a M-score of -2.85 suggests that the company is unlikely to be a manipulator.


Dick's Sporting Goods Beneish M-Score Related Terms

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


Dick's Sporting Goods (STU:DSG) Business Description

Traded in Other Exchanges
Address
345 Court Street, Coraopolis, PA, USA, 15108
Dick's Sporting Goods retails athletic apparel, footwear, and equipment for sports. Dick's operates digital platforms, about 725 stores under its namesake brand (including outlet stores), and about 135 specialty stores under the Golf Galaxy, Moosejaw, and Public Lands nameplates. Dick's carries private-label merchandise and national brands such as Nike, The North Face, Under Armour, Callaway Golf, and TaylorMade. Based in the Pittsburgh area, Dick's was founded in 1948 by the father of current executive chairman and controlling shareholder Edward Stack.

Dick's Sporting Goods (STU:DSG) Headlines