GURUFOCUS.COM » STOCK LIST » Technology » Hardware » S4E SA (WAR:S4E) » Definitions » Beneish M-Score

S4E (WAR:S4E) Beneish M-Score : -2.45 (As of Jun. 04, 2024)


View and export this data going back to 2007. Start your Free Trial

What is S4E 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 -2.45 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for S4E's Beneish M-Score or its related term are showing as below:

WAR:S4E' s Beneish M-Score Range Over the Past 10 Years
Min: -3.99   Med: -2.17   Max: -0.95
Current: -2.45

During the past 13 years, the highest Beneish M-Score of S4E was -0.95. The lowest was -3.99. And the median was -2.17.


S4E Beneish M-Score Historical Data

The historical data trend for S4E'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.

S4E Beneish M-Score Chart

S4E 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 -3.47 -2.22 -1.96 -1.56 -2.63

S4E Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -1.21 -1.24 -1.51 -2.63 -2.45

Competitive Comparison of S4E's Beneish M-Score

For the Electronics & Computer Distribution subindustry, S4E'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.


S4E's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, S4E's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where S4E's Beneish M-Score falls into.



S4E 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 S4E 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 * 1.2245+0.528 * 0.9364+0.404 * 1.074+0.892 * 1.1253+0.115 * 0.903
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.913+4.679 * -0.064546-0.327 * 0.9542
=-2.45

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was zł84.5 Mil.
Revenue was 75.328 + 161.573 + 113.596 + 90.301 = zł440.8 Mil.
Gross Profit was 4.982 + 9.626 + 7.368 + 9.763 = zł31.7 Mil.
Total Current Assets was zł128.5 Mil.
Total Assets was zł173.5 Mil.
Property, Plant and Equipment(Net PPE) was zł1.9 Mil.
Depreciation, Depletion and Amortization(DDA) was zł1.1 Mil.
Selling, General, & Admin. Expense(SGA) was zł20.1 Mil.
Total Current Liabilities was zł107.9 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.7 Mil.
Net Income was -0.122 + 2.369 + 1.404 + 3.751 = zł7.4 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.0 Mil.
Cash Flow from Operations was 0.118 + 32.34 + -18.352 + 4.495 = zł18.6 Mil.
Total Receivables was zł61.3 Mil.
Revenue was 87.969 + 163.083 + 74.428 + 66.224 = zł391.7 Mil.
Gross Profit was 4.885 + 7.268 + 6.45 + 7.806 = zł26.4 Mil.
Total Current Assets was zł94.1 Mil.
Total Assets was zł125.5 Mil.
Property, Plant and Equipment(Net PPE) was zł2.4 Mil.
Depreciation, Depletion and Amortization(DDA) was zł1.1 Mil.
Selling, General, & Admin. Expense(SGA) was zł19.5 Mil.
Total Current Liabilities was zł81.5 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.8 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)
=(84.478 / 440.798) / (61.306 / 391.704)
=0.191648 / 0.156511
=1.2245

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)
=(26.409 / 391.704) / (31.739 / 440.798)
=0.067421 / 0.072004
=0.9364

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 - (128.469 + 1.933) / 173.503) / (1 - (94.098 + 2.361) / 125.482)
=0.248416 / 0.231292
=1.074

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
=440.798 / 391.704
=1.1253

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))
=(1.127 / (1.127 + 2.361)) / (1.077 / (1.077 + 1.933))
=0.323108 / 0.357807
=0.903

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)
=(20.074 / 440.798) / (19.538 / 391.704)
=0.04554 / 0.04988
=0.913

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)
=((0.687 + 107.91) / 173.503) / ((0.789 + 81.521) / 125.482)
=0.625908 / 0.655951
=0.9542

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
=(7.402 - 0 - 18.601) / 173.503
=-0.064546

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.

S4E has a M-score of -2.45 suggests that the company is unlikely to be a manipulator.


S4E (WAR:S4E) Business Description

Traded in Other Exchanges
N/A
Address
ul. Samuel Lindego 1 C, Krakow, POL, 30-148
S4E SA is a distributor of IT solutions with added value VAD in the area of ??secure data storage and networking. The company directs its offer to trading partners profile VAR and system integrators. The company offers storage solutions for the collection, storage, preservation, and archiving of data in a digital form, and professional services, including designing, organizing, and conducting the trainings, as well as pre-sales, implementation, after-sales care, and maintenance services.

S4E (WAR:S4E) Headlines

No Headlines