Megaron (WAR:MEG) Beneish M-Score : -2.65 (As of Apr. 26, 2024)

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

What is Megaron 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 -2.65 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

WAR:MEG' s Beneish M-Score Range Over the Past 10 Years
Min: -3.73 Med: -2.7 Max: -1.13
Current: -2.65

During the past 13 years, the highest Beneish M-Score of Megaron was -1.13. The lowest was -3.73. And the median was -2.70.

Megaron Beneish M-Score Historical Data

The historical data trend for Megaron'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.

Megaron Beneish M-Score Chart

Megaron Annual Data

Trend

Dec13

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Beneish M-Score

Get a 7-Day Free Trial

-3.49

-3.07

-2.91

-2.76

-2.73

Megaron Quarterly Data
	Jun18	Sep18	Dec18	Mar19	Jun19	Sep19	Dec19	Jun20	Sep20	Dec20	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23
Beneish M-Score	Get a 7-Day Free Trial															-2.55	-2.73	-	-2.50	-2.65

Competitive Comparison of Megaron's Beneish M-Score

For the Building Materials subindustry, Megaron'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.

Megaron's Beneish M-Score Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, Megaron's Beneish M-Score distribution charts can be found below:

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

Megaron 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 Megaron for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 1.0275

0.528 * 0.9703

0.404 * 2.0721

0.892 * 0.8887

0.115 * 0.9151

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 1.0774

4.679 * -0.103752

0.327 * 1.0085

-2.65

This Year (Sep23) TTM:

Last Year (Sep22) TTM:

Total Receivables was zł8.14 Mil.
Revenue was 11.371 + 10.83 + 11.945 + 9.561 = zł43.71 Mil.
Gross Profit was 5.409 + 5.106 + 5.313 + 3.775 = zł19.60 Mil.
Total Current Assets was zł13.29 Mil.
Total Assets was zł37.16 Mil.
Property, Plant and Equipment(Net PPE) was zł22.50 Mil.
Depreciation, Depletion and Amortization(DDA) was zł2.85 Mil.
Selling, General, & Admin. Expense(SGA) was zł19.59 Mil.
Total Current Liabilities was zł12.26 Mil.
Long-Term Debt & Capital Lease Obligation was zł2.16 Mil.
Net Income was 0.194 + -0.231 + 0.138 + -1.375 = zł-1.27 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.00 Mil.
Cash Flow from Operations was 1.688 + 0.63 + -0.801 + 1.064 = zł2.58 Mil.

Total Receivables was zł8.91 Mil.
Revenue was 11.467 + 12.038 + 14.763 + 10.913 = zł49.18 Mil.
Gross Profit was 5.23 + 4.952 + 6.817 + 4.403 = zł21.40 Mil.
Total Current Assets was zł14.21 Mil.
Total Assets was zł39.65 Mil.
Property, Plant and Equipment(Net PPE) was zł24.74 Mil.
Depreciation, Depletion and Amortization(DDA) was zł2.83 Mil.
Selling, General, & Admin. Expense(SGA) was zł20.46 Mil.
Total Current Liabilities was zł12.12 Mil.
Long-Term Debt & Capital Lease Obligation was zł3.13 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)
	=	(8.137 / 43.707)	/	(8.911 / 49.181)
	=	0.186172	/	0.181188
	=	1.0275

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)
	=	(21.402 / 49.181)	/	(19.603 / 43.707)
	=	0.435168	/	0.448509
	=	0.9703

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 - (13.285 + 22.504) / 37.156)	/	(1 - (14.205 + 24.741) / 39.65)
	=	0.036791	/	0.017755
	=	2.0721

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
	=	43.707	/	49.181
	=	0.8887

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))
	=	(2.834 / (2.834 + 24.741))	/	(2.847 / (2.847 + 22.504))
	=	0.102774	/	0.112303
	=	0.9151

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)
	=	(19.587 / 43.707)	/	(20.456 / 49.181)
	=	0.448143	/	0.415933
	=	1.0774

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)
	=	((2.161 + 12.255) / 37.156)	/	((3.131 + 12.123) / 39.65)
	=	0.387986	/	0.384716
	=	1.0085

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
	=	(-1.274 - 0	-	2.581)	/	37.156
	=	-0.103752

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.

Megaron has a M-score of -2.65 suggests that the company is unlikely to be a manipulator.

Megaron Beneish M-Score Related Terms

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

Megaron (WAR:MEG) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Megaron SA (WAR:MEG) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

Ul Pyrzycka 3 e f, Szczecin, POL, 70-892

Website

http://www.megaron.com.pl

Megaron SA is a Poland based company engaged in the production and distribution of building materials. It offers plaster coats, gypsum putty, and assembly adhesives. The company sells its products through distributors and sales representatives.