GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Tobacco Products » Globrands Group Ltd (XTAE:GLRS) » Definitions » Beneish M-Score

Globrands Group (XTAE:GLRS) Beneish M-Score : -2.01 (As of Dec. 11, 2024)


View and export this data going back to 2018. Start your Free Trial

What is Globrands 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 -2.01 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XTAE:GLRS' s Beneish M-Score Range Over the Past 10 Years
Min: -3.48   Med: -2.18   Max: 0.41
Current: -2.01

During the past 5 years, the highest Beneish M-Score of Globrands Group was 0.41. The lowest was -3.48. And the median was -2.18.


Globrands Group Beneish M-Score Historical Data

The historical data trend for Globrands 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.

Globrands Group Beneish M-Score Chart

Globrands Group Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - 0.41 -1.73

Globrands Group Quarterly Data
Dec19 Dec20 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -2.36 -1.73 -3.48 -2.41 -2.01

Competitive Comparison of Globrands Group's Beneish M-Score

For the Tobacco subindustry, Globrands 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.


Globrands Group's Beneish M-Score Distribution in the Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, Globrands Group's Beneish M-Score distribution charts can be found below:

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



Globrands 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 Globrands 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 * 1.1728+0.528 * 1.0756+0.404 * 1.5848+0.892 * 1.2267+0.115 * 0.9501
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9261+4.679 * -0.035133-0.327 * 1.0314
=-2.01

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was ₪179.3 Mil.
Revenue was 206.934 + 200.777 + 196.64 + 179.69 = ₪784.0 Mil.
Gross Profit was 57.199 + 58.603 + 59.068 + 49.774 = ₪224.6 Mil.
Total Current Assets was ₪371.2 Mil.
Total Assets was ₪458.3 Mil.
Property, Plant and Equipment(Net PPE) was ₪73.6 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪19.0 Mil.
Selling, General, & Admin. Expense(SGA) was ₪30.7 Mil.
Total Current Liabilities was ₪336.7 Mil.
Long-Term Debt & Capital Lease Obligation was ₪40.7 Mil.
Net Income was 23.774 + 18.866 + 17.028 + 11.928 = ₪71.6 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₪0.0 Mil.
Cash Flow from Operations was 15.629 + -26.95 + 147.242 + -48.222 = ₪87.7 Mil.
Total Receivables was ₪124.6 Mil.
Revenue was 160.348 + 159.52 + 165.277 + 154.023 = ₪639.2 Mil.
Gross Profit was 46.284 + 48.106 + 53.005 + 49.577 = ₪197.0 Mil.
Total Current Assets was ₪306.3 Mil.
Total Assets was ₪372.7 Mil.
Property, Plant and Equipment(Net PPE) was ₪59.4 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪14.4 Mil.
Selling, General, & Admin. Expense(SGA) was ₪27.0 Mil.
Total Current Liabilities was ₪264.3 Mil.
Long-Term Debt & Capital Lease Obligation was ₪33.2 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)
=(179.272 / 784.041) / (124.612 / 639.168)
=0.228651 / 0.19496
=1.1728

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)
=(196.972 / 639.168) / (224.644 / 784.041)
=0.308169 / 0.286521
=1.0756

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 - (371.214 + 73.598) / 458.343) / (1 - (306.344 + 59.429) / 372.716)
=0.029522 / 0.018628
=1.5848

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
=784.041 / 639.168
=1.2267

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))
=(14.415 / (14.415 + 59.429)) / (19.033 / (19.033 + 73.598))
=0.195209 / 0.205471
=0.9501

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)
=(30.717 / 784.041) / (27.039 / 639.168)
=0.039178 / 0.042303
=0.9261

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)
=((40.695 + 336.747) / 458.343) / ((33.228 + 264.346) / 372.716)
=0.823492 / 0.798393
=1.0314

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
=(71.596 - 0 - 87.699) / 458.343
=-0.035133

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.

Globrands Group has a M-score of -2.01 suggests that the company is unlikely to be a manipulator.


Globrands Group Beneish M-Score Related Terms

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


Globrands Group Business Description

Traded in Other Exchanges
N/A
Address
Shderot HaHaskala 9, P.O. Box 19391, Tel Aviv, ISR, 6119302
Globrands Group Ltd is a retail distribution company in Israel. It has two divisions. The Smoking Products division includes brands such as BIC, BAT, JTI, and RAW; the Confectionery and Snacks division includes brands such as Diplomat, Unilever, Mars, and Salysol.

Globrands Group Headlines

No Headlines