GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Data Modul AG (XTER:DAM) » Definitions » Beneish M-Score

Data Modul AG (XTER:DAM) Beneish M-Score : -3.34 (As of Mar. 27, 2025)


View and export this data going back to 1995. Start your Free Trial

What is Data Modul AG 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 -3.34 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XTER:DAM' s Beneish M-Score Range Over the Past 10 Years
Min: -3.43   Med: -2.24   Max: -1.21
Current: -3.34

During the past 13 years, the highest Beneish M-Score of Data Modul AG was -1.21. The lowest was -3.43. And the median was -2.24.


Data Modul AG Beneish M-Score Historical Data

The historical data trend for Data Modul AG'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.

Data Modul AG Beneish M-Score Chart

Data Modul AG 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 -2.59 -2.62 -1.81 -1.82 -2.49

Data Modul AG Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.46 -2.49 -2.98 -3.43 -3.34

Competitive Comparison of Data Modul AG's Beneish M-Score

For the Electronic Components subindustry, Data Modul AG'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.


Data Modul AG's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Data Modul AG's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Data Modul AG's Beneish M-Score falls into.


';

Data Modul AG 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 Data Modul AG 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 * 0.8369+0.528 * 1.1096+0.404 * 0.992+0.892 * 0.8602+0.115 * 1.0394
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.115+4.679 * -0.149471-0.327 * 0.7612
=-3.34

* 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 €33.9 Mil.
Revenue was 57.744 + 50.994 + 63.531 + 71.441 = €243.7 Mil.
Gross Profit was 10.484 + 9.311 + 12.828 + 14.94 = €47.6 Mil.
Total Current Assets was €157.2 Mil.
Total Assets was €207.4 Mil.
Property, Plant and Equipment(Net PPE) was €36.4 Mil.
Depreciation, Depletion and Amortization(DDA) was €7.1 Mil.
Selling, General, & Admin. Expense(SGA) was €28.6 Mil.
Total Current Liabilities was €33.9 Mil.
Long-Term Debt & Capital Lease Obligation was €14.1 Mil.
Net Income was 1.471 + 0.897 + 2.739 + 2.479 = €7.6 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0.0 Mil.
Cash Flow from Operations was 3.244 + 3.913 + 10.585 + 20.84 = €38.6 Mil.
Total Receivables was €47.2 Mil.
Revenue was 72.676 + 66.704 + 72.414 + 71.526 = €283.3 Mil.
Gross Profit was 15.963 + 14.236 + 14.446 + 16.708 = €61.4 Mil.
Total Current Assets was €177.2 Mil.
Total Assets was €221.1 Mil.
Property, Plant and Equipment(Net PPE) was €29.1 Mil.
Depreciation, Depletion and Amortization(DDA) was €5.9 Mil.
Selling, General, & Admin. Expense(SGA) was €29.8 Mil.
Total Current Liabilities was €56.6 Mil.
Long-Term Debt & Capital Lease Obligation was €10.7 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)
=(33.945 / 243.71) / (47.153 / 283.32)
=0.139284 / 0.16643
=0.8369

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)
=(61.353 / 283.32) / (47.563 / 243.71)
=0.21655 / 0.195162
=1.1096

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 - (157.159 + 36.442) / 207.371) / (1 - (177.24 + 29.093) / 221.135)
=0.066403 / 0.066936
=0.992

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
=243.71 / 283.32
=0.8602

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))
=(5.916 / (5.916 + 29.093)) / (7.075 / (7.075 + 36.442))
=0.168985 / 0.16258
=1.0394

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)
=(28.595 / 243.71) / (29.814 / 283.32)
=0.117332 / 0.105231
=1.115

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)
=((14.131 + 33.935) / 207.371) / ((10.73 + 56.603) / 221.135)
=0.231787 / 0.304488
=0.7612

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
=(7.586 - 0 - 38.582) / 207.371
=-0.149471

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.

Data Modul AG has a M-score of -3.34 suggests that the company is unlikely to be a manipulator.


Data Modul AG Beneish M-Score Related Terms

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


Data Modul AG Business Description

Traded in Other Exchanges
Address
Landsberger Strasse 322, Munich, DEU, 80687
Data Modul AG develops, manufactures & distributes flatbed displays, monitors, electronic subassemblies & complete information systems. It is organized into two main business segments. The Displays business segment engages in the purchase & distribution of displays, easy touch displays, electronic subassemblies & custom products. The Systems business segment comprises selling easy panel & easy embedded Solutions & special monitors for marine navigation & medical device applications. It serves customers in the mechanical engineering, medical device technology, automotive & gaming industries. The majority is from the Displays segment. Its principal geographical areas consist of Germany, Europe, America, Asia Pacific Africa, & the Rest of the world, out of which the majority is from Germany.

Data Modul AG Headlines

From GuruFocus

VanEck Announces Changes to ETF Product Line

By Business Wire Business Wire 04-13-2023