GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Tenaris SA (WBO:TEN) » Definitions » Beneish M-Score

Tenaris (WBO:TEN) Beneish M-Score

: -2.54 (As of Today)
View and export this data going back to 2017. Start your Free Trial

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 -2.54 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

WBO:TEN' s Beneish M-Score Range Over the Past 10 Years
Min: -3.2   Med: -2.55   Max: -1.59
Current: -2.54

During the past 13 years, the highest Beneish M-Score of Tenaris was -1.59. The lowest was -3.20. And the median was -2.55.


Tenaris Beneish M-Score Historical Data

The historical data trend for Tenaris'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.

Tenaris Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.91 -3.10 -2.01 -1.59 -2.54

Tenaris 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 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 Premium Member Only Premium Member Only Premium Member Only -1.59 -1.75 -1.95 -2.45 -2.54

Competitive Comparison

For the Oil & Gas Equipment & Services subindustry, Tenaris'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.


Tenaris Beneish M-Score Distribution

For the Oil & Gas industry and Energy sector, Tenaris's Beneish M-Score distribution charts can be found below:

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



Tenaris 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 Tenaris 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 * 0.8004+0.528 * 0.9541+0.404 * 1.065+0.892 * 1.2294+0.115 * 1.1895
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9066+4.679 * -0.035334-0.327 * 0.8691
=-2.54

* 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 €2,674 Mil.
Revenue was 3131.491 + 3033.852 + 3761.145 + 3867.863 = €13,794 Mil.
Gross Profit was 1186.909 + 1184.794 + 1668.552 + 1712.397 = €5,753 Mil.
Total Current Assets was €9,633 Mil.
Total Assets was €19,332 Mil.
Property, Plant and Equipment(Net PPE) was €5,695 Mil.
Depreciation, Depletion and Amortization(DDA) was €509 Mil.
Selling, General, & Admin. Expense(SGA) was €1,655 Mil.
Total Current Liabilities was €2,661 Mil.
Long-Term Debt & Capital Lease Obligation was €133 Mil.
Net Income was 1035.383 + 503.46 + 1036.556 + 1054.138 = €3,630 Mil.
Non Operating Income was 190.581 + -103.428 + 88.535 + 56.997 = €233 Mil.
Cash Flow from Operations was 766.369 + 1215.227 + 1238.328 + 859.999 = €4,080 Mil.
Total Receivables was €2,718 Mil.
Revenue was 3417.478 + 3004.549 + 2649.248 + 2149.273 = €11,221 Mil.
Gross Profit was 1469.092 + 1220.398 + 1007.615 + 767.35 = €4,464 Mil.
Total Current Assets was €7,994 Mil.
Total Assets was €16,567 Mil.
Property, Plant and Equipment(Net PPE) was €5,351 Mil.
Depreciation, Depletion and Amortization(DDA) was €578 Mil.
Selling, General, & Admin. Expense(SGA) was €1,485 Mil.
Total Current Liabilities was €2,632 Mil.
Long-Term Debt & Capital Lease Obligation was €123 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)
=(2674.414 / 13794.351) / (2717.798 / 11220.548)
=0.193877 / 0.242216
=0.8004

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)
=(4464.455 / 11220.548) / (5752.652 / 13794.351)
=0.397882 / 0.41703
=0.9541

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 - (9632.589 + 5694.861) / 19332.098) / (1 - (7994.355 + 5350.596) / 16567.432)
=0.20715 / 0.194507
=1.065

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
=13794.351 / 11220.548
=1.2294

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))
=(578.23 / (578.23 + 5350.596)) / (508.622 / (508.622 + 5694.861))
=0.097529 / 0.08199
=1.1895

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)
=(1654.626 / 13794.351) / (1484.541 / 11220.548)
=0.11995 / 0.132306
=0.9066

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)
=((132.875 + 2661.111) / 19332.098) / ((122.766 + 2632.271) / 16567.432)
=0.144526 / 0.166292
=0.8691

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
=(3629.537 - 232.685 - 4079.923) / 19332.098
=-0.035334

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.

Tenaris has a M-score of -2.54 suggests that the company is unlikely to be a manipulator.


Tenaris Beneish M-Score Related Terms

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


Tenaris (WBO:TEN) Business Description

Address
26, Boulevard Royal, 4th Floor, Luxembourg, LUX, L-2449
Tenaris is one of the largest global producers of oil country tubular goods, or OCTG, which are used primarily in the construction of oil and gas wells. The company's production facilities are located primarily in the U.S., Argentina, Mexico, and Italy. Tenaris' premium OCTG products are among the most trusted by oil companies for use in the most challenging applications, including deep-water offshore wells and horizontal shale wells.

Tenaris (WBO:TEN) Headlines

No Headlines