GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Devices & Instruments » Medacta Group SA (XSWX:MOVE) » Definitions » Beneish M-Score
中文

Medacta Group (XSWX:MOVE) Beneish M-Score : -2.58 (As of Apr. 25, 2024)


View and export this data going back to 2019. Start your Free Trial

What is Medacta Group 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 -2.58 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XSWX:MOVE' s Beneish M-Score Range Over the Past 10 Years
Min: -2.86   Med: -2.68   Max: -2.21
Current: -2.58

During the past 9 years, the highest Beneish M-Score of Medacta Group was -2.21. The lowest was -2.86. And the median was -2.68.


Medacta Group Beneish M-Score Historical Data

The historical data trend for Medacta Group'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.

Medacta Group Beneish M-Score Chart

Medacta Group Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -2.68 -2.86 -2.21 -2.55 -2.58

Medacta Group Semi-Annual Data
Dec16 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
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 -2.21 - -2.55 - -2.58

Competitive Comparison of Medacta Group's Beneish M-Score

For the Medical Devices subindustry, Medacta Group'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.


Medacta Group's Beneish M-Score Distribution in the Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Medacta Group's Beneish M-Score distribution charts can be found below:

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



Medacta Group 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 Medacta Group 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 * 1.0327+0.528 * 1.0254+0.404 * 0.8169+0.892 * 1.1167+0.115 * 1.0667
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9765+4.679 * -0.039899-0.327 * 1.0106
=-2.58

* 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 CHF89.6 Mil.
Revenue was CHF481.7 Mil.
Gross Profit was CHF328.0 Mil.
Total Current Assets was CHF328.6 Mil.
Total Assets was CHF656.3 Mil.
Property, Plant and Equipment(Net PPE) was CHF252.1 Mil.
Depreciation, Depletion and Amortization(DDA) was CHF54.4 Mil.
Selling, General, & Admin. Expense(SGA) was CHF194.0 Mil.
Total Current Liabilities was CHF140.9 Mil.
Long-Term Debt & Capital Lease Obligation was CHF138.6 Mil.
Net Income was CHF44.7 Mil.
Gross Profit was CHF0.0 Mil.
Cash Flow from Operations was CHF70.9 Mil.
Total Receivables was CHF77.7 Mil.
Revenue was CHF431.4 Mil.
Gross Profit was CHF301.2 Mil.
Total Current Assets was CHF279.9 Mil.
Total Assets was CHF576.8 Mil.
Property, Plant and Equipment(Net PPE) was CHF215.6 Mil.
Depreciation, Depletion and Amortization(DDA) was CHF50.3 Mil.
Selling, General, & Admin. Expense(SGA) was CHF177.9 Mil.
Total Current Liabilities was CHF87.9 Mil.
Long-Term Debt & Capital Lease Obligation was CHF155.2 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)
=(89.588 / 481.702) / (77.686 / 431.38)
=0.185982 / 0.180087
=1.0327

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)
=(301.246 / 431.38) / (328.046 / 481.702)
=0.698331 / 0.681014
=1.0254

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 - (328.631 + 252.121) / 656.259) / (1 - (279.935 + 215.629) / 576.81)
=0.115057 / 0.140854
=0.8169

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
=481.702 / 431.38
=1.1167

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))
=(50.323 / (50.323 + 215.629)) / (54.369 / (54.369 + 252.121))
=0.189218 / 0.177392
=1.0667

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)
=(194.024 / 481.702) / (177.939 / 431.38)
=0.402788 / 0.412488
=0.9765

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)
=((138.58 + 140.915) / 656.259) / ((155.201 + 87.892) / 576.81)
=0.425891 / 0.421444
=1.0106

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
=(44.666 - 0 - 70.85) / 656.259
=-0.039899

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.

Medacta Group has a M-score of -2.58 suggests that the company is unlikely to be a manipulator.


Medacta Group Beneish M-Score Related Terms

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


Medacta Group (XSWX:MOVE) Business Description

Traded in Other Exchanges
Address
Strada Regina 34, Castel San Pietro, Ticino, CHE, 6874
Medacta Group SA is a Switzerland based company involved in developing, manufacturing and distributing orthopaedic and neurosurgical medical devices worldwide. The company offers solutions for Hip, Knee, Shoulder and Spine.