VersaBank 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 VersaBank 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 * 1.2622 | + | 0.528 * 1 | + | 0.404 * 0.9969 | + | 0.892 * 1.0137 | + | 0.115 * 1.6558 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0856 | + | 4.679 * -0.04828 | - | 0.327 * 0.8524 |
| = | -2.34 |
* 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 (Oct24) TTM: | Last Year (Oct23) TTM: |
Total Receivables was €21.68 Mil.
Revenue was 18.207 + 18.15 + 19.426 + 19.731 = €75.51 Mil.
Gross Profit was 18.207 + 18.15 + 19.426 + 19.731 = €75.51 Mil.
Total Current Assets was €0.00 Mil.
Total Assets was €3,228.70 Mil.
Property, Plant and Equipment(Net PPE) was €17.76 Mil.
Depreciation, Depletion and Amortization(DDA) was €1.78 Mil.
Selling, General, & Admin. Expense(SGA) was €35.07 Mil.
Total Current Liabilities was €0.00 Mil.
Long-Term Debt & Capital Lease Obligation was €72.45 Mil.
Net Income was 3.681 + 6.525 + 8.062 + 8.685 = €26.95 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0.00 Mil.
Cash Flow from Operations was 102.285 + 58.431 + 34.505 + -12.387 = €182.83 Mil.
|
Total Receivables was €16.95 Mil.
Revenue was 20.148 + 18.379 + 18.049 + 17.92 = €74.50 Mil.
Gross Profit was 20.148 + 18.379 + 18.049 + 17.92 = €74.50 Mil.
Total Current Assets was €0.00 Mil.
Total Assets was €2,901.78 Mil.
Property, Plant and Equipment(Net PPE) was €6.88 Mil.
Depreciation, Depletion and Amortization(DDA) was €1.22 Mil.
Selling, General, & Admin. Expense(SGA) was €31.87 Mil.
Total Current Liabilities was €0.00 Mil.
Long-Term Debt & Capital Lease Obligation was €76.40 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) |
| = | (21.684 / 75.514) | / | (16.948 / 74.496) |
| = | 0.287152 | / | 0.227502 |
| | = | 1.2622 |
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) |
| = | (74.496 / 74.496) | / | (75.514 / 75.514) |
| = | 1 | / | 1 |
| | = | 1 |
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 - (0 + 17.763) / 3228.704) | / | (1 - (0 + 6.881) / 2901.783) |
| = | 0.994498 | / | 0.997629 |
| | = | 0.9969 |
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 |
| = | 75.514 | / | 74.496 |
| | = | 1.0137 |
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)) |
| = | (1.222 / (1.222 + 6.881)) | / | (1.78 / (1.78 + 17.763)) |
| = | 0.150808 | / | 0.091081 |
| | = | 1.6558 |
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) |
| = | (35.067 / 75.514) | / | (31.865 / 74.496) |
| = | 0.464377 | / | 0.427741 |
| | = | 1.0856 |
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) |
| = | ((72.454 + 0) / 3228.704) | / | ((76.399 + 0) / 2901.783) |
| = | 0.022441 | / | 0.026328 |
| | = | 0.8524 |
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 |
| = | (26.953 - 0 | - | 182.834) | / | 3228.704 |
| | = | -0.04828 |
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.
VersaBank has a M-score of -2.34 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
STU:VEW has been successfully added to your