GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » ATM Grupa SA (WAR:ATG) » Definitions » Beneish M-Score

ATM Grupa (WAR:ATG) Beneish M-Score : -2.61 (As of Jun. 10, 2024)


View and export this data going back to 2004. Start your Free Trial

What is ATM Grupa 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 -2.61 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

WAR:ATG' s Beneish M-Score Range Over the Past 10 Years
Min: -3.16   Med: -2.6   Max: -1.98
Current: -2.61

During the past 13 years, the highest Beneish M-Score of ATM Grupa was -1.98. The lowest was -3.16. And the median was -2.60.


ATM Grupa Beneish M-Score Historical Data

The historical data trend for ATM Grupa'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.

ATM Grupa Beneish M-Score Chart

ATM Grupa Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.45 -2.90 -2.40 -2.84 -2.58

ATM Grupa Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.89 -2.80 -2.49 -2.58 -2.61

Competitive Comparison of ATM Grupa's Beneish M-Score

For the Entertainment subindustry, ATM Grupa'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.


ATM Grupa's Beneish M-Score Distribution in the Media - Diversified Industry

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

* The bar in red indicates where ATM Grupa's Beneish M-Score falls into.



ATM Grupa 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 ATM Grupa 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 * 1.2573+0.528 * 0.954+0.404 * 1.0981+0.892 * 0.8077+0.115 * 0.7656
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1549+4.679 * -0.045041-0.327 * 0.8349
=-2.61

* 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 zł50.2 Mil.
Revenue was 60.481 + 61.343 + 74.966 + 47.936 = zł244.7 Mil.
Gross Profit was 10.851 + 10.66 + 22.55 + 6.828 = zł50.9 Mil.
Total Current Assets was zł139.1 Mil.
Total Assets was zł399.1 Mil.
Property, Plant and Equipment(Net PPE) was zł168.6 Mil.
Depreciation, Depletion and Amortization(DDA) was zł24.6 Mil.
Selling, General, & Admin. Expense(SGA) was zł17.1 Mil.
Total Current Liabilities was zł46.1 Mil.
Long-Term Debt & Capital Lease Obligation was zł17.9 Mil.
Net Income was 6.77 + 6.403 + 14.198 + 1.104 = zł28.5 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.0 Mil.
Cash Flow from Operations was 7.797 + 16.832 + 11.773 + 10.048 = zł46.5 Mil.
Total Receivables was zł49.4 Mil.
Revenue was 49.727 + 91.125 + 78.445 + 83.687 = zł303.0 Mil.
Gross Profit was 8.423 + 16.204 + 20.408 + 15.068 = zł60.1 Mil.
Total Current Assets was zł143.8 Mil.
Total Assets was zł402.7 Mil.
Property, Plant and Equipment(Net PPE) was zł174.9 Mil.
Depreciation, Depletion and Amortization(DDA) was zł18.9 Mil.
Selling, General, & Admin. Expense(SGA) was zł18.3 Mil.
Total Current Liabilities was zł59.2 Mil.
Long-Term Debt & Capital Lease Obligation was zł18.1 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)
=(50.214 / 244.726) / (49.445 / 302.984)
=0.205185 / 0.163193
=1.2573

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)
=(60.103 / 302.984) / (50.889 / 244.726)
=0.19837 / 0.207943
=0.954

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 - (139.128 + 168.564) / 399.077) / (1 - (143.811 + 174.924) / 402.717)
=0.228991 / 0.208539
=1.0981

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
=244.726 / 302.984
=0.8077

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))
=(18.88 / (18.88 + 174.924)) / (24.576 / (24.576 + 168.564))
=0.097418 / 0.127244
=0.7656

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)
=(17.086 / 244.726) / (18.317 / 302.984)
=0.069817 / 0.060455
=1.1549

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)
=((17.882 + 46.132) / 399.077) / ((18.142 + 59.231) / 402.717)
=0.160405 / 0.192127
=0.8349

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
=(28.475 - 0 - 46.45) / 399.077
=-0.045041

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.

ATM Grupa has a M-score of -2.61 suggests that the company is unlikely to be a manipulator.


ATM Grupa Beneish M-Score Related Terms

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


ATM Grupa (WAR:ATG) Business Description

Traded in Other Exchanges
N/A
Address
Bielany Wroclawskie, ul. Dwa Swiaty 1, Kobierzyce, POL, 55-040
ATM Grupa SA is a Poland based company focused on the business of television and film production. Its production covers television series, game shows, and other television content. The company's shows are aired by Polish broadcasters including TVP1, TVP2, TVN, Polsat, TV4, as well as premium and themed channels such as HBO and FOX, Canal+ Discovery, TLC and History.

ATM Grupa (WAR:ATG) Headlines

No Headlines