GURUFOCUS.COM » STOCK LIST » Industrials » Construction » PJP Makrum SA (WAR:PJP) » Definitions » Beneish M-Score

PJP Makrum (WAR:PJP) Beneish M-Score : -1.84 (As of May. 27, 2024)


View and export this data going back to 1999. Start your Free Trial

What is PJP Makrum 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 -1.84 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

WAR:PJP' s Beneish M-Score Range Over the Past 10 Years
Min: -3.41   Med: -2.51   Max: -1.35
Current: -1.84

During the past 13 years, the highest Beneish M-Score of PJP Makrum was -1.35. The lowest was -3.41. And the median was -2.51.


PJP Makrum Beneish M-Score Historical Data

The historical data trend for PJP Makrum'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.

PJP Makrum Beneish M-Score Chart

PJP Makrum 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 -2.54 -2.49 -2.74 -2.07 -1.84

PJP Makrum Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.07 -2.29 -2.58 -2.13 -1.84

Competitive Comparison of PJP Makrum's Beneish M-Score

For the Engineering & Construction subindustry, PJP Makrum'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.


PJP Makrum's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, PJP Makrum's Beneish M-Score distribution charts can be found below:

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



PJP Makrum 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 PJP Makrum 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 * 2.0739+0.528 * 0.893+0.404 * 0.7615+0.892 * 0.8024+0.115 * 1.1627
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3155+4.679 * 0.007849-0.327 * 1.0685
=-1.84

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was zł196.5 Mil.
Revenue was 115.195 + 121.472 + 101.703 + 88.835 = zł427.2 Mil.
Gross Profit was 24.732 + 20.921 + 28.133 + 18.883 = zł92.7 Mil.
Total Current Assets was zł289.9 Mil.
Total Assets was zł406.5 Mil.
Property, Plant and Equipment(Net PPE) was zł61.1 Mil.
Depreciation, Depletion and Amortization(DDA) was zł7.9 Mil.
Selling, General, & Admin. Expense(SGA) was zł70.5 Mil.
Total Current Liabilities was zł202.6 Mil.
Long-Term Debt & Capital Lease Obligation was zł26.6 Mil.
Net Income was 6.101 + 3.542 + 6.916 + 1.109 = zł17.7 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.0 Mil.
Cash Flow from Operations was 8.935 + 10.031 + 0.687 + -5.176 = zł14.5 Mil.
Total Receivables was zł118.1 Mil.
Revenue was 119.688 + 149.823 + 156.331 + 106.571 = zł532.4 Mil.
Gross Profit was 35.462 + 28.549 + 19.763 + 19.358 = zł103.1 Mil.
Total Current Assets was zł232.3 Mil.
Total Assets was zł344.7 Mil.
Property, Plant and Equipment(Net PPE) was zł50.6 Mil.
Depreciation, Depletion and Amortization(DDA) was zł7.8 Mil.
Selling, General, & Admin. Expense(SGA) was zł66.8 Mil.
Total Current Liabilities was zł169.1 Mil.
Long-Term Debt & Capital Lease Obligation was zł12.7 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)
=(196.483 / 427.205) / (118.072 / 532.413)
=0.459927 / 0.221768
=2.0739

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)
=(103.132 / 532.413) / (92.669 / 427.205)
=0.193707 / 0.216919
=0.893

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 - (289.904 + 61.106) / 406.54) / (1 - (232.255 + 50.577) / 344.654)
=0.136592 / 0.179374
=0.7615

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
=427.205 / 532.413
=0.8024

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))
=(7.803 / (7.803 + 50.577)) / (7.937 / (7.937 + 61.106))
=0.133659 / 0.114957
=1.1627

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)
=(70.527 / 427.205) / (66.817 / 532.413)
=0.165089 / 0.125498
=1.3155

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)
=((26.601 + 202.627) / 406.54) / ((12.742 + 169.133) / 344.654)
=0.563851 / 0.527703
=1.0685

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
=(17.668 - 0 - 14.477) / 406.54
=0.007849

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.

PJP Makrum has a M-score of -1.84 suggests that the company is unlikely to be a manipulator.


PJP Makrum Beneish M-Score Related Terms

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


PJP Makrum (WAR:PJP) Business Description

Traded in Other Exchanges
N/A
Address
Plac Koscieleckich 3, Bydgoszcz, POL, 85-033
PJP Makrum SA operates in three areas. The first consists of production of steel structures, for the energy and chemical industries and environmental protection. The second segment focuses on commercial construction (industrial facilities, warehouses and retail space). The third activity is docking solutions.

PJP Makrum (WAR:PJP) Headlines