GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Ruch Chorzow SA (WAR:RCW) » Definitions » Beneish M-Score

Ruch Chorzow (WAR:RCW) Beneish M-Score : -1.77 (As of Dec. 12, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Ruch Chorzow 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 -1.77 higher than -1.78, which implies that the company might have manipulated its financial results.

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

WAR:RCW' s Beneish M-Score Range Over the Past 10 Years
Min: -3.99   Med: -2   Max: -0.63
Current: -1.77

During the past 13 years, the highest Beneish M-Score of Ruch Chorzow was -0.63. The lowest was -3.99. And the median was -2.00.


Ruch Chorzow Beneish M-Score Historical Data

The historical data trend for Ruch Chorzow'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.

Ruch Chorzow Beneish M-Score Chart

Ruch Chorzow Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.49 -1.98 -1.01 -2.29 -1.99

Ruch Chorzow 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 -1.60 -1.07 -1.22 -1.99 -1.77

Competitive Comparison of Ruch Chorzow's Beneish M-Score

For the Entertainment subindustry, Ruch Chorzow'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.


Ruch Chorzow's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Ruch Chorzow's Beneish M-Score distribution charts can be found below:

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



Ruch Chorzow 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 Ruch Chorzow 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 * 0.7178+0.528 * 0.9722+0.404 * 0.985+0.892 * 1.8321+0.115 * 0.2944
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.066894-0.327 * 0.965
=-1.77

* 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 zł7.88 Mil.
Revenue was 5.789 + 8.774 + 8.158 + 7.657 = zł30.38 Mil.
Gross Profit was 4.944 + 7.715 + 7.34 + 6.655 = zł26.65 Mil.
Total Current Assets was zł9.68 Mil.
Total Assets was zł23.71 Mil.
Property, Plant and Equipment(Net PPE) was zł0.53 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.11 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.00 Mil.
Total Current Liabilities was zł13.92 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.00 Mil.
Net Income was -2.669 + -0.144 + -0.264 + -0.537 = zł-3.61 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.00 Mil.
Cash Flow from Operations was -4.646 + 0.498 + 0.356 + -1.408 = zł-5.20 Mil.
Total Receivables was zł6.00 Mil.
Revenue was 5.633 + 5.916 + 2.58 + 2.452 = zł16.58 Mil.
Gross Profit was 4.836 + 5.363 + 2.144 + 1.801 = zł14.14 Mil.
Total Current Assets was zł9.20 Mil.
Total Assets was zł22.84 Mil.
Property, Plant and Equipment(Net PPE) was zł0.43 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.02 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.00 Mil.
Total Current Liabilities was zł13.89 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.00 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)
=(7.884 / 30.378) / (5.995 / 16.581)
=0.25953 / 0.361558
=0.7178

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)
=(14.144 / 16.581) / (26.654 / 30.378)
=0.853025 / 0.877411
=0.9722

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 - (9.68 + 0.525) / 23.709) / (1 - (9.203 + 0.428) / 22.837)
=0.569573 / 0.578272
=0.985

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
=30.378 / 16.581
=1.8321

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))
=(0.023 / (0.023 + 0.428)) / (0.11 / (0.11 + 0.525))
=0.050998 / 0.173228
=0.2944

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 / 30.378) / (0 / 16.581)
=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)
=((0 + 13.919) / 23.709) / ((0 + 13.894) / 22.837)
=0.587077 / 0.608399
=0.965

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
=(-3.614 - 0 - -5.2) / 23.709
=0.066894

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.

Ruch Chorzow has a M-score of -1.77 signals that the company is likely to be a manipulator.


Ruch Chorzow Beneish M-Score Related Terms

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


Ruch Chorzow Business Description

Traded in Other Exchanges
N/A
Address
Ulica Quiet 6, Chorzow, POL, 41-506
Ruch Chorzow SA is engaged in operating a football club known as Ruch Chorzow in Poland. The company owns and rents rooms at the field in Silesian stadium to organize outdoor events.

Ruch Chorzow Headlines

No Headlines