GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » ETGA Group Ltd (XTAE:ETGA) » Definitions » Beneish M-Score

ETGA Group (XTAE:ETGA) Beneish M-Score : -2.42 (As of Jun. 22, 2024)


View and export this data going back to 2021. Start your Free Trial

What is ETGA 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 -2.42 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XTAE:ETGA' s Beneish M-Score Range Over the Past 10 Years
Min: -2.42   Med: -2.08   Max: -0.71
Current: -2.42

During the past 5 years, the highest Beneish M-Score of ETGA Group was -0.71. The lowest was -2.42. And the median was -2.08.


ETGA Group Beneish M-Score Historical Data

The historical data trend for ETGA 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.

ETGA Group Beneish M-Score Chart

ETGA Group Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - -1.18 -2.42

ETGA Group Quarterly Data
Dec19 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -1.91 -2.24 -2.32 -2.42 -2.42

Competitive Comparison of ETGA Group's Beneish M-Score

For the Integrated Freight & Logistics subindustry, ETGA 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.


ETGA Group's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, ETGA Group's Beneish M-Score distribution charts can be found below:

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



ETGA 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 ETGA 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 * 1.8389+0.528 * 0.6879+0.404 * 0.8567+0.892 * 0.6125+0.115 * 0.8992
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5554+4.679 * -0.007258-0.327 * 1.0123
=-2.42

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ₪382.7 Mil.
Revenue was 103.978 + 73.06 + 85.032 + 89.292 = ₪351.4 Mil.
Gross Profit was 22.396 + 19.276 + 20.184 + 19.843 = ₪81.7 Mil.
Total Current Assets was ₪428.2 Mil.
Total Assets was ₪554.9 Mil.
Property, Plant and Equipment(Net PPE) was ₪21.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪7.7 Mil.
Selling, General, & Admin. Expense(SGA) was ₪23.2 Mil.
Total Current Liabilities was ₪287.1 Mil.
Long-Term Debt & Capital Lease Obligation was ₪13.3 Mil.
Net Income was 7.707 + 7.033 + 6.165 + 6.007 = ₪26.9 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₪0.0 Mil.
Cash Flow from Operations was 8.886 + 18.765 + 1.734 + 1.554 = ₪30.9 Mil.
Total Receivables was ₪339.8 Mil.
Revenue was 107.407 + 129.815 + 167.825 + 168.625 = ₪573.7 Mil.
Gross Profit was 20.811 + 22.093 + 23.326 + 25.535 = ₪91.8 Mil.
Total Current Assets was ₪384.0 Mil.
Total Assets was ₪520.4 Mil.
Property, Plant and Equipment(Net PPE) was ₪21.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪6.6 Mil.
Selling, General, & Admin. Expense(SGA) was ₪24.3 Mil.
Total Current Liabilities was ₪266.5 Mil.
Long-Term Debt & Capital Lease Obligation was ₪11.8 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)
=(382.732 / 351.362) / (339.811 / 573.672)
=1.089281 / 0.592344
=1.8389

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)
=(91.765 / 573.672) / (81.699 / 351.362)
=0.159961 / 0.232521
=0.6879

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 - (428.155 + 21.54) / 554.855) / (1 - (384.015 + 21.238) / 520.375)
=0.189527 / 0.221229
=0.8567

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
=351.362 / 573.672
=0.6125

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))
=(6.554 / (6.554 + 21.238)) / (7.657 / (7.657 + 21.54))
=0.235823 / 0.262253
=0.8992

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)
=(23.162 / 351.362) / (24.314 / 573.672)
=0.065921 / 0.042383
=1.5554

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)
=((13.336 + 287.106) / 554.855) / ((11.82 + 266.538) / 520.375)
=0.541478 / 0.534918
=1.0123

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
=(26.912 - 0 - 30.939) / 554.855
=-0.007258

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.

ETGA Group has a M-score of -2.42 suggests that the company is unlikely to be a manipulator.


ETGA Group Beneish M-Score Related Terms

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


ETGA Group (XTAE:ETGA) Business Description

Traded in Other Exchanges
N/A
Address
HaRokamim Street, Azrieli Business Park, Building D, 5th Floor, Holon, ISR, 5885849
ETGA Group Ltd is engaged in providing logistics services for import and export, customs brokerage and non-bank credit.

ETGA Group (XTAE:ETGA) Headlines

No Headlines