GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Izo-Blok SA (WAR:IZB) » Definitions » Beneish M-Score

Izo-Blok (WAR:IZB) Beneish M-Score : -2.34 (As of Apr. 10, 2025)


View and export this data going back to 2011. Start your Free Trial

What is Izo-Blok 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 -2.34 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

WAR:IZB' s Beneish M-Score Range Over the Past 10 Years
Min: -3.88   Med: -2.62   Max: 4.75
Current: -2.34

During the past 11 years, the highest Beneish M-Score of Izo-Blok was 4.75. The lowest was -3.88. And the median was -2.62.


Izo-Blok Beneish M-Score Historical Data

The historical data trend for Izo-Blok'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.

Izo-Blok Beneish M-Score Chart

Izo-Blok Annual Data
Trend Apr12 Apr13 Apr14 Apr15 Apr16 Apr17 Apr18 Apr19 Apr20 Apr21
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.07 -2.75 -2.88 -3.88 -2.34

Izo-Blok Quarterly Data
Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Jul23 Oct23 Mar24 Jun24 Sep24
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 -2.41 -2.15 -1.69 -2.51 -1.91

Competitive Comparison of Izo-Blok's Beneish M-Score

For the Auto Parts subindustry, Izo-Blok'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.


Izo-Blok's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Izo-Blok's Beneish M-Score distribution charts can be found below:

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


;
;

Izo-Blok 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 Izo-Blok 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 * 1.6287+0.528 * 1.0614+0.404 * 0.8782+0.892 * 1.0105+0.115 * 0.9072
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.077532-0.327 * 1.18
=-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 (Apr21) TTM:Last Year (Apr20) TTM:
Total Receivables was zł39.7 Mil.
Revenue was zł186.5 Mil.
Gross Profit was zł87.1 Mil.
Total Current Assets was zł71.7 Mil.
Total Assets was zł191.0 Mil.
Property, Plant and Equipment(Net PPE) was zł102.0 Mil.
Depreciation, Depletion and Amortization(DDA) was zł20.8 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.0 Mil.
Total Current Liabilities was zł46.7 Mil.
Long-Term Debt & Capital Lease Obligation was zł38.0 Mil.
Net Income was zł-11.3 Mil.
Gross Profit was zł0.0 Mil.
Cash Flow from Operations was zł3.6 Mil.
Total Receivables was zł24.1 Mil.
Revenue was zł184.6 Mil.
Gross Profit was zł91.5 Mil.
Total Current Assets was zł68.0 Mil.
Total Assets was zł192.6 Mil.
Property, Plant and Equipment(Net PPE) was zł104.7 Mil.
Depreciation, Depletion and Amortization(DDA) was zł19.0 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.0 Mil.
Total Current Liabilities was zł25.5 Mil.
Long-Term Debt & Capital Lease Obligation was zł46.8 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)
=(39.676 / 186.526) / (24.106 / 184.58)
=0.21271 / 0.130599
=1.6287

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)
=(91.5 / 184.58) / (87.116 / 186.526)
=0.49572 / 0.467045
=1.0614

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 - (71.692 + 101.974) / 191.004) / (1 - (67.981 + 104.739) / 192.63)
=0.090773 / 0.103359
=0.8782

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
=186.526 / 184.58
=1.0105

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))
=(18.976 / (18.976 + 104.739)) / (20.75 / (20.75 + 101.974))
=0.153385 / 0.169079
=0.9072

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 / 186.526) / (0 / 184.58)
=0 / 0
=1

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)
=((37.954 + 46.7) / 191.004) / ((46.804 + 25.549) / 192.63)
=0.443205 / 0.375606
=1.18

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
=(-11.254 - 0 - 3.555) / 191.004
=-0.077532

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.

Izo-Blok has a M-score of -2.34 suggests that the company is unlikely to be a manipulator.


Izo-Blok Beneish M-Score Related Terms

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


Izo-Blok Business Description

Traded in Other Exchanges
N/A
Address
Ulica Olszewskiego 4, Chorzow, POL, 41-503
Izo-Blok SA is a provider of expanded polypropylene (EPP) components to the automotive industry. The products manufactured from EPP are used in the automotive, logistics and HVAC industries as structural and protective elements.

Izo-Blok Headlines

No Headlines