GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Mangata Holding SA (WAR:MGT) » Definitions » Beneish M-Score

Mangata Holding (WAR:MGT) Beneish M-Score : -2.96 (As of Apr. 06, 2025)


View and export this data going back to 2005. Start your Free Trial

What is Mangata Holding 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 -2.96 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

WAR:MGT' s Beneish M-Score Range Over the Past 10 Years
Min: -94.12   Med: -2.6   Max: -1.87
Current: -2.96

During the past 13 years, the highest Beneish M-Score of Mangata Holding was -1.87. The lowest was -94.12. And the median was -2.60.


Mangata Holding Beneish M-Score Historical Data

The historical data trend for Mangata Holding'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.

Mangata Holding Beneish M-Score Chart

Mangata Holding 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 -3.01 -2.51 -2.30 -2.23 -2.98

Mangata Holding Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 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 -2.90 -2.98 -2.95 -2.75 -2.96

Competitive Comparison of Mangata Holding's Beneish M-Score

For the Metal Fabrication subindustry, Mangata Holding'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.


Mangata Holding's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Mangata Holding's Beneish M-Score distribution charts can be found below:

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


;
;

Mangata Holding 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 Mangata Holding 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 * 1.074+0.528 * 1.0703+0.404 * 0.9173+0.892 * 0.797+0.115 * 0.9851
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1258+4.679 * -0.073032-0.327 * 1.0103
=-2.96

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was zł155.8 Mil.
Revenue was 183.993 + 202.892 + 221.096 + 189.029 = zł797.0 Mil.
Gross Profit was 35.687 + 44.671 + 44.89 + 37.542 = zł162.8 Mil.
Total Current Assets was zł386.0 Mil.
Total Assets was zł924.1 Mil.
Property, Plant and Equipment(Net PPE) was zł446.3 Mil.
Depreciation, Depletion and Amortization(DDA) was zł45.3 Mil.
Selling, General, & Admin. Expense(SGA) was zł111.7 Mil.
Total Current Liabilities was zł228.3 Mil.
Long-Term Debt & Capital Lease Obligation was zł114.8 Mil.
Net Income was -1.641 + 10.786 + 15.022 + 8.301 = zł32.5 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.0 Mil.
Cash Flow from Operations was 34.347 + -8.625 + 21.59 + 52.645 = zł100.0 Mil.
Total Receivables was zł182.0 Mil.
Revenue was 220.758 + 250.482 + 277.346 + 251.449 = zł1,000.0 Mil.
Gross Profit was 45.524 + 50.633 + 62.544 + 59.923 = zł218.6 Mil.
Total Current Assets was zł394.8 Mil.
Total Assets was zł926.5 Mil.
Property, Plant and Equipment(Net PPE) was zł431.4 Mil.
Depreciation, Depletion and Amortization(DDA) was zł43.1 Mil.
Selling, General, & Admin. Expense(SGA) was zł124.5 Mil.
Total Current Liabilities was zł218.9 Mil.
Long-Term Debt & Capital Lease Obligation was zł121.5 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)
=(155.812 / 797.01) / (182.037 / 1000.035)
=0.195496 / 0.182031
=1.074

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)
=(218.624 / 1000.035) / (162.79 / 797.01)
=0.218616 / 0.204251
=1.0703

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 - (386.014 + 446.31) / 924.099) / (1 - (394.78 + 431.374) / 926.455)
=0.099313 / 0.108263
=0.9173

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
=797.01 / 1000.035
=0.797

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))
=(43.092 / (43.092 + 431.374)) / (45.328 / (45.328 + 446.31))
=0.090822 / 0.092198
=0.9851

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)
=(111.683 / 797.01) / (124.476 / 1000.035)
=0.140127 / 0.124472
=1.1258

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)
=((114.764 + 228.254) / 924.099) / ((121.515 + 218.855) / 926.455)
=0.371192 / 0.36739
=1.0103

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
=(32.468 - 0 - 99.957) / 924.099
=-0.073032

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.

Mangata Holding has a M-score of -2.96 suggests that the company is unlikely to be a manipulator.


Mangata Holding Beneish M-Score Related Terms

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


Mangata Holding Business Description

Traded in Other Exchanges
N/A
Address
Cechowa 6/8, Bielsko-Biala, POL, PL 43-300
Mangata Holding SA manufactures industrial fittings. The company operates in four operational segments - Components for the automotive industry, Fittings and industrial automation, fasteners, and Other non-production activity. The company caters to the following industries: automotive, mining, construction, heating and heating, ventilation and air conditioning, water supply and sewage, shipbuilding, gas and energy, aviation industry, and machine industry.

Mangata Holding Headlines

No Headlines