GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » SHL Telemedicine Ltd (XSWX:SHLTN) » Definitions » Beneish M-Score

SHL Telemedicine (XSWX:SHLTN) Beneish M-Score : -2.75 (As of May. 06, 2024)


View and export this data going back to 2000. Start your Free Trial

What is SHL Telemedicine 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 -2.75 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XSWX:SHLTN' s Beneish M-Score Range Over the Past 10 Years
Min: -3.75   Med: -2.81   Max: -1.91
Current: -2.75

During the past 13 years, the highest Beneish M-Score of SHL Telemedicine was -1.91. The lowest was -3.75. And the median was -2.81.


SHL Telemedicine Beneish M-Score Historical Data

The historical data trend for SHL Telemedicine'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.

SHL Telemedicine Beneish M-Score Chart

SHL Telemedicine Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.31 -2.96 -1.91 -2.69 -2.75

SHL Telemedicine Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.91 - -2.69 - -2.75

Competitive Comparison of SHL Telemedicine's Beneish M-Score

For the Health Information Services subindustry, SHL Telemedicine'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.


SHL Telemedicine's Beneish M-Score Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, SHL Telemedicine's Beneish M-Score distribution charts can be found below:

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



SHL Telemedicine 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 SHL Telemedicine 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 * 1.0655+0.528 * 1.0412+0.404 * 0.95+0.892 * 0.898+0.115 * 0.8045
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9981+4.679 * -0.061147-0.327 * 0.7984
=-2.75

* 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 CHF8.19 Mil.
Revenue was CHF49.36 Mil.
Gross Profit was CHF21.85 Mil.
Total Current Assets was CHF34.64 Mil.
Total Assets was CHF97.77 Mil.
Property, Plant and Equipment(Net PPE) was CHF10.47 Mil.
Depreciation, Depletion and Amortization(DDA) was CHF6.65 Mil.
Selling, General, & Admin. Expense(SGA) was CHF20.37 Mil.
Total Current Liabilities was CHF15.08 Mil.
Long-Term Debt & Capital Lease Obligation was CHF13.20 Mil.
Net Income was CHF-6.10 Mil.
Gross Profit was CHF1.17 Mil.
Cash Flow from Operations was CHF-1.29 Mil.
Total Receivables was CHF8.56 Mil.
Revenue was CHF54.96 Mil.
Gross Profit was CHF25.33 Mil.
Total Current Assets was CHF30.08 Mil.
Total Assets was CHF103.21 Mil.
Property, Plant and Equipment(Net PPE) was CHF14.62 Mil.
Depreciation, Depletion and Amortization(DDA) was CHF6.65 Mil.
Selling, General, & Admin. Expense(SGA) was CHF22.73 Mil.
Total Current Liabilities was CHF16.61 Mil.
Long-Term Debt & Capital Lease Obligation was CHF20.78 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)
=(8.189 / 49.358) / (8.558 / 54.963)
=0.16591 / 0.155705
=1.0655

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)
=(25.329 / 54.963) / (21.846 / 49.358)
=0.460837 / 0.442603
=1.0412

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 - (34.642 + 10.469) / 97.765) / (1 - (30.08 + 14.617) / 103.205)
=0.538577 / 0.566911
=0.95

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
=49.358 / 54.963
=0.898

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))
=(6.646 / (6.646 + 14.617)) / (6.652 / (6.652 + 10.469))
=0.312562 / 0.388529
=0.8045

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)
=(20.369 / 49.358) / (22.725 / 54.963)
=0.412679 / 0.41346
=0.9981

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)
=((13.2 + 15.08) / 97.765) / ((20.784 + 16.606) / 103.205)
=0.289265 / 0.362289
=0.7984

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
=(-6.102 - 1.17 - -1.294) / 97.765
=-0.061147

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.

SHL Telemedicine has a M-score of -2.75 suggests that the company is unlikely to be a manipulator.


SHL Telemedicine Beneish M-Score Related Terms

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


SHL Telemedicine (XSWX:SHLTN) Business Description

Traded in Other Exchanges
Address
90 Yigal Alon Street, Tel Aviv, ISR, 67891
SHL Telemedicine Ltd develops and markets personal telemedicine solutions. It consists of the transmission of medical data by an individual, from a remote location to a medical call center through telecommunication networks. The company offers solutions to subscribing patients, health insurance companies, hospitals, clinics, and physicians. It provides healthcare professional solutions to patients suffering from congestive heart failure, chronic obstructive pulmonary disease, and readmission solutions for reducing heart-related readmissions. In addition, consumer solutions include cardiac monitoring services. The company's geographical segments Israel, Europe, and the rest of the world.

SHL Telemedicine (XSWX:SHLTN) Headlines

No Headlines