GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Mr Price Group Ltd (STU:M5M1) » Definitions » Beneish M-Score

Mr Price Group (STU:M5M1) Beneish M-Score : -3.02 (As of Mar. 13, 2025)


View and export this data going back to 2023. Start your Free Trial

What is Mr Price Group 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 -3.02 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

STU:M5M1' s Beneish M-Score Range Over the Past 10 Years
Min: -3.8   Med: -2.53   Max: -1.83
Current: -3.02

During the past 13 years, the highest Beneish M-Score of Mr Price Group was -1.83. The lowest was -3.80. And the median was -2.53.


Mr Price Group Beneish M-Score Historical Data

The historical data trend for Mr Price Group'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.

Mr Price Group Beneish M-Score Chart

Mr Price Group Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.80 -1.94 -2.57 -2.48 -3.02

Mr Price Group Semi-Annual Data
Mar15 Sep15 Mar16 Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24
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 - -2.48 - -3.02 -

Competitive Comparison of Mr Price Group's Beneish M-Score

For the Apparel Retail subindustry, Mr Price Group'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.


Mr Price Group's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Mr Price Group's Beneish M-Score distribution charts can be found below:

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



Mr Price Group 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 Mr Price Group 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 * 0.9507+0.528 * 0.9966+0.404 * 0.9416+0.892 * 1.1063+0.115 * 0.8293
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0358+4.679 * -0.129662-0.327 * 0.9355
=-3.07

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was €136 Mil.
Revenue was €1,802 Mil.
Gross Profit was €721 Mil.
Total Current Assets was €633 Mil.
Total Assets was €1,455 Mil.
Property, Plant and Equipment(Net PPE) was €552 Mil.
Depreciation, Depletion and Amortization(DDA) was €142 Mil.
Selling, General, & Admin. Expense(SGA) was €504 Mil.
Total Current Liabilities was €365 Mil.
Long-Term Debt & Capital Lease Obligation was €320 Mil.
Net Income was €160 Mil.
Gross Profit was €0 Mil.
Cash Flow from Operations was €349 Mil.
Total Receivables was €130 Mil.
Revenue was €1,629 Mil.
Gross Profit was €649 Mil.
Total Current Assets was €602 Mil.
Total Assets was €1,472 Mil.
Property, Plant and Equipment(Net PPE) was €580 Mil.
Depreciation, Depletion and Amortization(DDA) was €119 Mil.
Selling, General, & Admin. Expense(SGA) was €440 Mil.
Total Current Liabilities was €378 Mil.
Long-Term Debt & Capital Lease Obligation was €362 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)
=(136.381 / 1801.848) / (129.669 / 1628.662)
=0.07569 / 0.079617
=0.9507

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)
=(649.419 / 1628.662) / (720.954 / 1801.848)
=0.398744 / 0.400119
=0.9966

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 - (633.483 + 552.016) / 1455.38) / (1 - (602.462 + 579.802) / 1472.19)
=0.185437 / 0.196935
=0.9416

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
=1801.848 / 1628.662
=1.1063

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))
=(118.876 / (118.876 + 579.802)) / (142.482 / (142.482 + 552.016))
=0.170144 / 0.205158
=0.8293

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)
=(504.326 / 1801.848) / (440.107 / 1628.662)
=0.279894 / 0.270226
=1.0358

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)
=((319.719 + 364.87) / 1455.38) / ((362.357 + 377.856) / 1472.19)
=0.470385 / 0.502797
=0.9355

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
=(160.104 - 0 - 348.811) / 1455.38
=-0.129662

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.

Mr Price Group has a M-score of -3.07 suggests that the company is unlikely to be a manipulator.


Mr Price Group Beneish M-Score Related Terms

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


Mr Price Group Business Description

Traded in Other Exchanges
Address
65 Masabalala Yengwa Avenue, Upper Level Durban Station Complex, Stamford Hill, North Concourse, Durban, NL, ZAF, 4001
Mr Price Group Ltd is a retailer that sells proprietary-branded apparel and home goods through more than a thousand stores and online channels. It operates almost exclusively in Africa, with the vast majority of sales coming from South Africa. The company's segment involves: Apparel segment; Homeware segment; Financial Services segment; Telecoms segment; and Central Services segment. It derives maximum revenue from Apparel Segment.

Mr Price Group Headlines

No Headlines