GURUFOCUS.COM » STOCK LIST » Dmc(dollfus Mieg) (XPAR:DOLL) » Definitions » Beneish M-Score

Dmc(dollfus Mieg) (XPAR:DOLL) Beneish M-Score : 0.00 (As of Jun. 23, 2024)


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

What is Dmc(dollfus Mieg) 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.

The historical rank and industry rank for Dmc(dollfus Mieg)'s Beneish M-Score or its related term are showing as below:

During the past 6 years, the highest Beneish M-Score of Dmc(dollfus Mieg) was 0.00. The lowest was 0.00. And the median was 0.00.


Dmc(dollfus Mieg) Beneish M-Score Historical Data

The historical data trend for Dmc(dollfus Mieg)'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.

Dmc(dollfus Mieg) Beneish M-Score Chart

Dmc(dollfus Mieg) Annual Data
Trend Dec01 Dec02 Dec03 Dec04 Dec05 Dec06
Beneish M-Score
Get a 7-Day Free Trial - - - - -

Dmc(dollfus Mieg) Quarterly Data
Beneish M-Score

Competitive Comparison of Dmc(dollfus Mieg)'s Beneish M-Score

For the subindustry, Dmc(dollfus Mieg)'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.


Dmc(dollfus Mieg)'s Beneish M-Score Distribution in the Industry

For the industry and sector, Dmc(dollfus Mieg)'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Dmc(dollfus Mieg)'s Beneish M-Score falls into.



Dmc(dollfus Mieg) 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 Dmc(dollfus Mieg) 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 * 1.1009+0.528 * 0.9769+0.404 * 0.9752+0.892 * 0.9583+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0352+4.679 * -0.029304-0.327 * 1.874
=-2.88

* 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 (Dec06) TTM:Last Year (Dec05) TTM:
Total Receivables was €34.15 Mil.
Revenue was €179.46 Mil.
Gross Profit was €70.42 Mil.
Total Current Assets was €76.28 Mil.
Total Assets was €120.05 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €51.59 Mil.
Total Current Liabilities was €25.03 Mil.
Long-Term Debt & Capital Lease Obligation was €49.68 Mil.
Net Income was €-6.01 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €-2.49 Mil.
Total Receivables was €32.37 Mil.
Revenue was €187.27 Mil.
Gross Profit was €71.79 Mil.
Total Current Assets was €75.49 Mil.
Total Assets was €120.56 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €52.01 Mil.
Total Current Liabilities was €25.92 Mil.
Long-Term Debt & Capital Lease Obligation was €14.12 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)
=(34.148 / 179.46) / (32.368 / 187.267)
=0.190282 / 0.172844
=1.1009

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)
=(71.79 / 187.267) / (70.421 / 179.46)
=0.383356 / 0.392405
=0.9769

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 - (76.28 + 0) / 120.05) / (1 - (75.485 + 0) / 120.556)
=0.364598 / 0.373859
=0.9752

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
=179.46 / 187.267
=0.9583

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))
=(0 / (0 + 0)) / (0 / (0 + 0))
= /
=1

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)
=(51.59 / 179.46) / (52.005 / 187.267)
=0.287474 / 0.277705
=1.0352

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)
=((49.684 + 25.032) / 120.05) / ((14.115 + 25.923) / 120.556)
=0.622374 / 0.332111
=1.874

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
=(-6.011 - 0 - -2.493) / 120.05
=-0.029304

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.

Dmc(dollfus Mieg) has a M-score of -2.88 suggests that the company is unlikely to be a manipulator.


Dmc(dollfus Mieg) Beneish M-Score Related Terms

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


Dmc(dollfus Mieg) (XPAR:DOLL) Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address

Dmc(dollfus Mieg) (XPAR:DOLL) Headlines

No Headlines