thyssenkrupp nucera AG Beneish M-Score Historical Data
The historical data trend for thyssenkrupp nucera AG'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.
thyssenkrupp nucera AG Beneish M-Score Chart
|
thyssenkrupp nucera AG Annual Data
|
|
Trend |
Sep20 |
Sep21 |
Sep22 |
Sep23 |
Sep24 |
| Beneish M-Score |
|
- |
- |
-3.89 |
-1.59 |
-1.09 |
|
thyssenkrupp nucera AG Semi-Annual Data
|
|
Sep20 |
Sep21 |
Mar22 |
Sep22 |
Mar23 |
Sep23 |
Mar24 |
Sep24 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
-3.89 |
- |
-1.59 |
- |
-1.09 |
Competitive Comparison of thyssenkrupp nucera AG's Beneish M-Score
For the Specialty Industrial Machinery subindustry, thyssenkrupp nucera AG'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.
thyssenkrupp nucera AG's Beneish M-Score Distribution in the Industrial Products Industry
For the Industrial Products industry and Industrials sector, thyssenkrupp nucera AG's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where thyssenkrupp nucera AG's Beneish M-Score falls into.
thyssenkrupp nucera AG 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 thyssenkrupp nucera AG 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 * 1.7092 | + | 0.528 * 1.3757 | + | 0.404 * 1.0716 | + | 0.892 * 1.3041 | + | 0.115 * 1.25 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0359 | + | 4.679 * 0.057891 | - | 0.327 * 1.1622 |
| = | -1.09 |
* 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 €185.0 Mil.
Revenue was €862.0 Mil.
Gross Profit was €91.0 Mil.
Total Current Assets was €1,153.0 Mil.
Total Assets was €1,261.0 Mil.
Property, Plant and Equipment(Net PPE) was €14.0 Mil.
Depreciation, Depletion and Amortization(DDA) was €6.0 Mil.
Selling, General, & Admin. Expense(SGA) was €77.0 Mil.
Total Current Liabilities was €480.0 Mil.
Long-Term Debt & Capital Lease Obligation was €3.0 Mil.
Net Income was €11.0 Mil.
Gross Profit was €0.0 Mil.
Cash Flow from Operations was €-62.0 Mil.
|
Total Receivables was €83.0 Mil.
Revenue was €661.0 Mil.
Gross Profit was €96.0 Mil.
Total Current Assets was €1,060.0 Mil.
Total Assets was €1,150.0 Mil.
Property, Plant and Equipment(Net PPE) was €10.0 Mil.
Depreciation, Depletion and Amortization(DDA) was €6.0 Mil.
Selling, General, & Admin. Expense(SGA) was €57.0 Mil.
Total Current Liabilities was €377.0 Mil.
Long-Term Debt & Capital Lease Obligation was €2.0 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) |
| = | (185 / 862) | / | (83 / 661) |
| = | 0.214617 | / | 0.125567 |
| | = | 1.7092 |
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) |
| = | (96 / 661) | / | (91 / 862) |
| = | 0.145234 | / | 0.105568 |
| | = | 1.3757 |
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 - (1153 + 14) / 1261) | / | (1 - (1060 + 10) / 1150) |
| = | 0.074544 | / | 0.069565 |
| | = | 1.0716 |
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 |
| = | 862 | / | 661 |
| | = | 1.3041 |
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)) |
| = | (6 / (6 + 10)) | / | (6 / (6 + 14)) |
| = | 0.375 | / | 0.3 |
| | = | 1.25 |
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) |
| = | (77 / 862) | / | (57 / 661) |
| = | 0.089327 | / | 0.086233 |
| | = | 1.0359 |
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) |
| = | ((3 + 480) / 1261) | / | ((2 + 377) / 1150) |
| = | 0.383029 | / | 0.329565 |
| | = | 1.1622 |
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 |
| = | (11 - 0 | - | -62) | / | 1261 |
| | = | 0.057891 |
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.
thyssenkrupp nucera AG has a M-score of -1.09 signals that the company is likely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
WBO:NCH2 has been successfully added to your