GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Toya SA (WAR:TOA) » Definitions » Beneish M-Score

Toya (WAR:TOA) Beneish M-Score : -2.72 (As of Jun. 20, 2024)


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

What is Toya 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 -2.72 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

WAR:TOA' s Beneish M-Score Range Over the Past 10 Years
Min: -3.22   Med: -2.29   Max: -1.5
Current: -2.72

During the past 13 years, the highest Beneish M-Score of Toya was -1.50. The lowest was -3.22. And the median was -2.29.


Toya Beneish M-Score Historical Data

The historical data trend for Toya'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.

Toya Beneish M-Score Chart

Toya 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 -2.30 -3.11 -1.85 -2.00 -3.16

Toya 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 -2.74 -2.97 -3.05 -3.16 -2.72

Competitive Comparison of Toya's Beneish M-Score

For the Tools & Accessories subindustry, Toya'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.


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

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

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



Toya 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 Toya 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 * 1.2523+0.528 * 0.9493+0.404 * 1.0556+0.892 * 1.0051+0.115 * 0.9428
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0712+4.679 * -0.112142-0.327 * 0.7789
=-2.72

* 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 zł93.6 Mil.
Revenue was 195.647 + 177.703 + 186.699 + 192.966 = zł753.0 Mil.
Gross Profit was 63.965 + 59.527 + 63.623 + 63.989 = zł251.1 Mil.
Total Current Assets was zł473.3 Mil.
Total Assets was zł580.6 Mil.
Property, Plant and Equipment(Net PPE) was zł96.6 Mil.
Depreciation, Depletion and Amortization(DDA) was zł16.7 Mil.
Selling, General, & Admin. Expense(SGA) was zł163.2 Mil.
Total Current Liabilities was zł120.4 Mil.
Long-Term Debt & Capital Lease Obligation was zł23.2 Mil.
Net Income was 16.262 + 14.879 + 19.986 + 19.866 = zł71.0 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.0 Mil.
Cash Flow from Operations was 24.99 + 42.013 + 45.484 + 23.621 = zł136.1 Mil.
Total Receivables was zł74.3 Mil.
Revenue was 175.028 + 214.804 + 179.954 + 179.443 = zł749.2 Mil.
Gross Profit was 56.912 + 62.901 + 57.849 + 59.513 = zł237.2 Mil.
Total Current Assets was zł457.5 Mil.
Total Assets was zł561.6 Mil.
Property, Plant and Equipment(Net PPE) was zł94.2 Mil.
Depreciation, Depletion and Amortization(DDA) was zł15.2 Mil.
Selling, General, & Admin. Expense(SGA) was zł151.5 Mil.
Total Current Liabilities was zł151.4 Mil.
Long-Term Debt & Capital Lease Obligation was zł26.9 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)
=(93.552 / 753.015) / (74.329 / 749.229)
=0.124237 / 0.099207
=1.2523

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)
=(237.175 / 749.229) / (251.104 / 753.015)
=0.316559 / 0.333465
=0.9493

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 - (473.259 + 96.611) / 580.649) / (1 - (457.462 + 94.232) / 561.57)
=0.018564 / 0.017586
=1.0556

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
=753.015 / 749.229
=1.0051

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))
=(15.219 / (15.219 + 94.232)) / (16.714 / (16.714 + 96.611))
=0.139049 / 0.147487
=0.9428

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)
=(163.157 / 753.015) / (151.54 / 749.229)
=0.216672 / 0.202261
=1.0712

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)
=((23.233 + 120.355) / 580.649) / ((26.869 + 151.423) / 561.57)
=0.247289 / 0.317488
=0.7789

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
=(70.993 - 0 - 136.108) / 580.649
=-0.112142

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.

Toya has a M-score of -2.72 suggests that the company is unlikely to be a manipulator.


Toya (WAR:TOA) Business Description

Traded in Other Exchanges
Address
Ul. Sollysowicka 13-15, Wroclaw, POL
Toya SA is Poland based producer and distributor of hand tools and power tools operating in an international market. The product offerings of the company include Spanners, Sockets, accessories & sets, Impact sockets & impact accessories, Pliers & pipe wrenches, Electrician tools, Hammers and Cutting tools among others.

Toya (WAR:TOA) Headlines

No Headlines