GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Technicolor Creative Studios (STU:Z6M0) » Definitions » Beneish M-Score

Technicolor Creative Studios (STU:Z6M0) Beneish M-Score : -2.49 (As of May. 25, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Technicolor Creative Studios 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 -2.49 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

STU:Z6M0' s Beneish M-Score Range Over the Past 10 Years
Min: -3.23   Med: -2.86   Max: -2.49
Current: -2.49

During the past 4 years, the highest Beneish M-Score of Technicolor Creative Studios was -2.49. The lowest was -3.23. And the median was -2.86.


Technicolor Creative Studios Beneish M-Score Historical Data

The historical data trend for Technicolor Creative Studios'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.

Technicolor Creative Studios Beneish M-Score Chart

Technicolor Creative Studios Annual Data
Trend Dec19 Dec20 Dec21 Dec22
Beneish M-Score
- - -3.23 -2.49

Technicolor Creative Studios Semi-Annual Data
Dec19 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23
Beneish M-Score Get a 7-Day Free Trial - -3.23 - -2.49 -

Competitive Comparison of Technicolor Creative Studios's Beneish M-Score

For the Entertainment subindustry, Technicolor Creative Studios'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.


Technicolor Creative Studios's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Technicolor Creative Studios's Beneish M-Score distribution charts can be found below:

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



Technicolor Creative Studios 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 Technicolor Creative Studios 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 * 0.9121+0.528 * 2.0335+0.404 * 1.0868+0.892 * 1.3045+0.115 * 0.9821
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.914+4.679 * -0.103495-0.327 * 1.9489
=-2.49

* 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 (Dec22) TTM:Last Year (Dec21) TTM:
Total Receivables was €163.0 Mil.
Revenue was €784.0 Mil.
Gross Profit was €68.0 Mil.
Total Current Assets was €241.0 Mil.
Total Assets was €744.0 Mil.
Property, Plant and Equipment(Net PPE) was €193.0 Mil.
Depreciation, Depletion and Amortization(DDA) was €101.0 Mil.
Selling, General, & Admin. Expense(SGA) was €93.0 Mil.
Total Current Liabilities was €318.0 Mil.
Long-Term Debt & Capital Lease Obligation was €695.0 Mil.
Net Income was €-99.0 Mil.
Gross Profit was €0.0 Mil.
Cash Flow from Operations was €-22.0 Mil.
Total Receivables was €137.0 Mil.
Revenue was €601.0 Mil.
Gross Profit was €106.0 Mil.
Total Current Assets was €371.0 Mil.
Total Assets was €866.0 Mil.
Property, Plant and Equipment(Net PPE) was €163.0 Mil.
Depreciation, Depletion and Amortization(DDA) was €83.0 Mil.
Selling, General, & Admin. Expense(SGA) was €78.0 Mil.
Total Current Liabilities was €497.0 Mil.
Long-Term Debt & Capital Lease Obligation was €108.0 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)
=(163 / 784) / (137 / 601)
=0.207908 / 0.227953
=0.9121

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)
=(106 / 601) / (68 / 784)
=0.176373 / 0.086735
=2.0335

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 - (241 + 193) / 744) / (1 - (371 + 163) / 866)
=0.416667 / 0.383372
=1.0868

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
=784 / 601
=1.3045

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))
=(83 / (83 + 163)) / (101 / (101 + 193))
=0.337398 / 0.343537
=0.9821

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)
=(93 / 784) / (78 / 601)
=0.118622 / 0.129784
=0.914

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)
=((695 + 318) / 744) / ((108 + 497) / 866)
=1.361559 / 0.698614
=1.9489

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
=(-99 - 0 - -22) / 744
=-0.103495

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.

Technicolor Creative Studios has a M-score of -2.49 suggests that the company is unlikely to be a manipulator.


Technicolor Creative Studios Beneish M-Score Related Terms

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


Technicolor Creative Studios (STU:Z6M0) Business Description

Traded in Other Exchanges
Address
8-10 rue du Renard, Paris, FRA, 75004
Technicolor Creative Studios is an independent provider of creative visual arts services. The group specializes in VFX and through its award-winning teams of artists and technologists partners with the creative community across Feature Film, Episodic, Animation, Brand Experience & Advertising, and Gaming to bring the universal art of visual storytelling to audiences everywhere.

Technicolor Creative Studios (STU:Z6M0) Headlines

No Headlines