Switch to:
Walmart Inc  (NYSE:WMT) Beneish M-Score: -2.84 (As of Today)

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

Walmart Inc has a M-score of -2.84 suggests that the company is not a manipulator.

NYSE:WMT' s Beneish M-Score Range Over the Past 10 Years
Min: -2.99   Max: -1.36
Current: -2.84

-2.99
-1.36

During the past 13 years, the highest Beneish M-Score of Walmart Inc was -1.36. The lowest was -2.99. And the median was -2.56.


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

* Premium members only.

Walmart Inc Annual Data

Jan09 Jan10 Jan11 Jan12 Jan13 Jan14 Jan15 Jan16 Jan17 Jan18
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.68 -2.77 -2.96 -2.82 -2.84

Walmart Inc Quarterly Data

Apr13 Jul13 Oct13 Jan14 Apr14 Jul14 Oct14 Jan15 Apr15 Jul15 Oct15 Jan16 Apr16 Jul16 Oct16 Jan17 Apr17 Jul17 Oct17 Jan18
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 -2.82 -2.81 -2.73 -2.75 -2.84

Competitive Comparison
* 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.


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 Walmart Inc 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 * 0.9343+0.528 * 1.0109+0.404 * 1.0833+0.892 * 1.0298+0.115 * 0.9657
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0155+4.679 * -0.075-0.327 * 1.0293
=-2.84

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Jan18) TTM:Last Year (Jan17) TTM:
Accounts Receivable was $5,614 Mil.
Revenue was 136267 + 123179 + 123355 + 117542 = $500,343 Mil.
Gross Profit was 33627 + 31632 + 31834 + 29854 = $126,947 Mil.
Total Current Assets was $59,664 Mil.
Total Assets was $204,522 Mil.
Property, Plant and Equipment(Net PPE) was $114,818 Mil.
Depreciation, Depletion and Amortization(DDA) was $10,529 Mil.
Selling, General, & Admin. Expense(SGA) was $106,510 Mil.
Total Current Liabilities was $78,521 Mil.
Long-Term Debt & Capital Lease Obligation was $36,825 Mil.
Net Income was 2175 + 1749 + 2899 + 3039 = $9,862 Mil.
Non-Recurring Items was -1004 + -1344 + -788 + 0 = $-3,136 Mil.
Cash Flow from Operations was 11277 + 5700 + 5975 + 5385 = $28,337 Mil.
Accounts Receivable was $5,835 Mil.
Revenue was 130936 + 118179 + 120854 + 115904 = $485,873 Mil.
Gross Profit was 33193 + 30695 + 31369 + 29360 = $124,617 Mil.
Total Current Assets was $57,689 Mil.
Total Assets was $198,825 Mil.
Property, Plant and Equipment(Net PPE) was $114,178 Mil.
(DDA) was $10,080 Mil.
Selling, General, & Admin. Expense(SGA) was $101,853 Mil.
Total Current Liabilities was $66,928 Mil.
Long-Term Debt & Capital Lease Obligation was $42,018 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Accounts Receivable 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)
=(5614 / 500343) / (5835 / 485873)
=0.0112203 / 0.01200931
=0.9343

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)
=(124617 / 485873) / (126947 / 500343)
=0.2564806 / 0.25371995
=1.0109

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 - (59664 + 114818) / 204522) / (1 - (57689 + 114178) / 198825)
=0.14687906 / 0.13558657
=1.0833

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
=500343 / 485873
=1.0298

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))
=(10080 / (10080 + 114178)) / (10529 / (10529 + 114818))
=0.08112154 / 0.08399882
=0.9657

6. SGAI = Sales, General and Administrative expenses Index

The ratio of c 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)
=(106510 / 500343) / (101853 / 485873)
=0.21287397 / 0.20962885
=1.0155

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$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((36825 + 78521) / 204522) / ((42018 + 66928) / 198825)
=0.56397845 / 0.5479492
=1.0293

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
=(9862 - -3136 - 28337) / 204522
=-0.075

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

Walmart Inc has a M-score of -2.84 suggests that the company will not be a manipulator.


Headlines

From the Internet

WMT
$SOX $SPY $WMT $AMZN S And P Rescue Walmart

- Seekingalpha 2018-02-22 04:29:21

WMT
$WMT $AMZN Amazon Stopping 1500

- Seekingalpha 2018-02-21 12:36:23

WMT
How to Invest with Confidence

- Zacks 2018-02-21 10:41:00

WMT
It's Amazon Vs Walmart!

- Zacks 2018-02-21 09:38:00

WMT
$AMZN $WMT Walmart Plunge

- Seekingalpha 2018-02-21 09:34:24

WMT
Is Walmart/Amazon a Zero-Sum Game?

- Zacks 2018-02-21 09:32:00

WMT
Stock Market News For Feb 21, 2018

- Zacks 2018-02-21 08:11:00

WMT
$AMZN $WMT Deep Drill Wal Marts Problem E Commerce

- Seekingalpha 2018-02-21 01:44:14

WMT
What Happened in the Stock Market Today

- Fool 2018-02-20 17:11:00

WMT
U.S. stocks end lower, with Walmart weighing on Dow

- MarketWatch 2018-02-20 16:02:00

WMT
$AMZN $WMT Wal Mart Ready Raise Guidance

- Seekingalpha 2018-02-20 13:30:44

WMT
Why Walmart Stock Plunged Today

- Fool 2018-02-20 12:07:00

WMT
Is Walmart Backing Off Amazon?

- theStreet 2018-02-20 10:58:00

WMT
Dow, S&P 500 Slide as Walmart Shares Slump

- theStreet 2018-02-20 09:47:00

WMT
How Do These Retailers Match Up?

- Zacks 2018-02-20 09:22:00

WMT
A Tale of Two Retailers

- Zacks 2018-02-20 09:18:00

WMT
Stock Market News For Feb 20, 2018

- Zacks 2018-02-20 08:55:00

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

GF Chat

{{numOfNotice}}
FEEDBACK