GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Cosma SA (WAR:COS) » Definitions » Beneish M-Score

Cosma (WAR:COS) Beneish M-Score : -1.41 (As of Apr. 06, 2025)


View and export this data going back to 2018. Start your Free Trial

What is Cosma 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.

Warning Sign:

Beneish M-Score -1.41 higher than -1.78, which implies that the company might have manipulated its financial results.

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

WAR:COS' s Beneish M-Score Range Over the Past 10 Years
Min: -21.13   Med: -2.35   Max: -1.41
Current: -1.41

During the past 8 years, the highest Beneish M-Score of Cosma was -1.41. The lowest was -21.13. And the median was -2.35.


Cosma Beneish M-Score Historical Data

The historical data trend for Cosma'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.

Cosma Beneish M-Score Chart

Cosma Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial -2.44 -21.13 - - -1.41

Cosma Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 - - -3.94 -3.50 -1.41

Competitive Comparison of Cosma's Beneish M-Score

For the Household & Personal Products subindustry, Cosma'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.


Cosma's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Cosma's Beneish M-Score distribution charts can be found below:

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


;
;

Cosma 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 Cosma 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 * 1.8876+0.528 * 1.1507+0.404 * 0.9158+0.892 * 2.7824+0.115 * 0.4484
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.114966-0.327 * 3.9262
=-1.41

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was zł3.38 Mil.
Revenue was 4.201 + 0.852 + 1.013 + 1.196 = zł7.26 Mil.
Gross Profit was 2.048 + 0.395 + 0.669 + 0.614 = zł3.73 Mil.
Total Current Assets was zł7.58 Mil.
Total Assets was zł40.44 Mil.
Property, Plant and Equipment(Net PPE) was zł1.73 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.33 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.00 Mil.
Total Current Liabilities was zł9.18 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.00 Mil.
Net Income was -1.586 + -2.196 + -0.308 + -4.653 = zł-8.74 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.00 Mil.
Cash Flow from Operations was 0.081 + -1.1 + -1.248 + -1.827 = zł-4.09 Mil.
Total Receivables was zł0.64 Mil.
Revenue was 0.979 + 0.764 + 0.867 + 0 = zł2.61 Mil.
Gross Profit was 0.649 + 0.377 + 0.515 + 0 = zł1.54 Mil.
Total Current Assets was zł4.96 Mil.
Total Assets was zł33.78 Mil.
Property, Plant and Equipment(Net PPE) was zł0.43 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.03 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.58 Mil.
Total Current Liabilities was zł1.54 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.41 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)
=(3.377 / 7.262) / (0.643 / 2.61)
=0.465023 / 0.24636
=1.8876

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)
=(1.541 / 2.61) / (3.726 / 7.262)
=0.590421 / 0.513082
=1.1507

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 - (7.584 + 1.73) / 40.438) / (1 - (4.96 + 0.43) / 33.781)
=0.769672 / 0.840443
=0.9158

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
=7.262 / 2.61
=2.7824

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))
=(0.033 / (0.033 + 0.43)) / (0.327 / (0.327 + 1.73))
=0.071274 / 0.158969
=0.4484

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)
=(0 / 7.262) / (0.577 / 2.61)
=0 / 0.221073
=0

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)
=((0 + 9.179) / 40.438) / ((0.412 + 1.541) / 33.781)
=0.226989 / 0.057814
=3.9262

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
=(-8.743 - 0 - -4.094) / 40.438
=-0.114966

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.

Cosma has a M-score of -1.41 signals that the company is likely to be a manipulator.


Cosma Business Description

Traded in Other Exchanges
N/A
Address
ul. Fryderyka Chopina 41/2, Lublin, POL, 20-023
Cosma SA, formerly Vabun SA is a Poland-based company involved in the distribution of cosmetics for men and women with the brand name RM Vabun. The product portfolio of the company includes Perfumed Vabun Classic gel, Perfumed Vabun Gold gel, Perfume Vabun Classic, Vabun Sport set, and Mega Perfume Set Vabun Man & Lady.

Cosma Headlines

No Headlines