Novarese Beneish M-Score Historical Data
The historical data trend for Novarese'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.
Novarese Beneish M-Score Chart
|
Novarese Annual Data
|
|
Trend |
Dec08 |
Dec09 |
Dec10 |
Dec11 |
Dec12 |
Dec13 |
Dec14 |
Dec15 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.04 |
-1.95 |
-2.09 |
-0.88 |
-2.47 |
|
Novarese Quarterly Data
|
|
Mar14 |
Jun14 |
Sep14 |
Dec14 |
Mar15 |
Jun15 |
Sep15 |
Dec15 |
Mar16 |
Jun16 |
Sep16 |
Jun22 |
Sep22 |
Dec22 |
Mar23 |
Jun23 |
Sep23 |
Dec23 |
Mar24 |
Jun24 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
- |
-2.47 |
- |
-2.52 |
Competitive Comparison of Novarese's Beneish M-Score
For the Personal Services subindustry, Novarese'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.
Novarese's Beneish M-Score Distribution in the Personal Services Industry
For the Personal Services industry and Consumer Cyclical sector, Novarese's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Novarese's Beneish M-Score falls into.
Novarese 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 Novarese 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 * 1.3401 | + | 0.528 * 1.0175 | + | 0.404 * 0.9273 | + | 0.892 * 1.0202 | + | 0.115 * 0.5149 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0287 | + | 4.679 * -0.063109 | - | 0.327 * 0.9949 |
| = | -2.52 |
* 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 円348 Mil.
Revenue was 4921.223 + 3696.322 + 6106.93 + 3907.131 = 円18,632 Mil.
Gross Profit was 2847.666 + 1948.876 + 3602.811 + 2042.401 = 円10,442 Mil.
Total Current Assets was 円3,464 Mil.
Total Assets was 円33,885 Mil.
Property, Plant and Equipment(Net PPE) was 円16,419 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,431 Mil.
Selling, General, & Admin. Expense(SGA) was 円8,835 Mil.
Total Current Liabilities was 円16,900 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,403 Mil.
Net Income was 394.735 + -259.856 + 1033.832 + -162.925 = 円1,006 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = 円0 Mil.
Cash Flow from Operations was 915.309 + -39.617 + 1614.512 + 654.041 = 円3,144 Mil.
|
Total Receivables was 円255 Mil.
Revenue was 4774.832 + 3330.09 + 6025.593 + 4131.935 = 円18,262 Mil.
Gross Profit was 2707.719 + 1691.694 + 3652.33 + 2361.778 = 円10,414 Mil.
Total Current Assets was 円1,208 Mil.
Total Assets was 円30,965 Mil.
Property, Plant and Equipment(Net PPE) was 円15,959 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,135 Mil.
Selling, General, & Admin. Expense(SGA) was 円8,419 Mil.
Total Current Liabilities was 円7,594 Mil.
Long-Term Debt & Capital Lease Obligation was 円10,137 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) |
| = | (348.167 / 18631.606) | / | (254.652 / 18262.45) |
| = | 0.018687 | / | 0.013944 |
| | = | 1.3401 |
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) |
| = | (10413.521 / 18262.45) | / | (10441.754 / 18631.606) |
| = | 0.570215 | / | 0.560432 |
| | = | 1.0175 |
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 - (3463.956 + 16418.629) / 33885.1) | / | (1 - (1208.053 + 15958.762) / 30965.184) |
| = | 0.413235 | / | 0.445609 |
| | = | 0.9273 |
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 |
| = | 18631.606 | / | 18262.45 |
| | = | 1.0202 |
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)) |
| = | (1135.161 / (1135.161 + 15958.762)) | / | (2431.136 / (2431.136 + 16418.629)) |
| = | 0.066407 | / | 0.128974 |
| | = | 0.5149 |
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) |
| = | (8835.151 / 18631.606) | / | (8418.715 / 18262.45) |
| = | 0.474202 | / | 0.460985 |
| | = | 1.0287 |
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) |
| = | ((2403.265 + 16899.851) / 33885.1) | / | ((10136.604 + 7593.71) / 30965.184) |
| = | 0.569664 | / | 0.572589 |
| | = | 0.9949 |
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 |
| = | (1005.786 - 0 | - | 3144.245) | / | 33885.1 |
| | = | -0.063109 |
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.
Novarese has a M-score of -2.52 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
TSE:9160 has been successfully added to your