GURUFOCUS.COM » STOCK LIST » Technology » Software » Intuit Inc (XTER:ITU) » Definitions » Beneish M-Score

Intuit (XTER:ITU) Beneish M-Score : 1.77 (As of Dec. 12, 2024)


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

What is Intuit 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.

Warning Sign:

Beneish M-Score 1.77 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XTER:ITU' s Beneish M-Score Range Over the Past 10 Years
Min: -3.84   Med: -2.93   Max: 1.77
Current: 1.77

During the past 13 years, the highest Beneish M-Score of Intuit was 1.77. The lowest was -3.84. And the median was -2.93.


Intuit Beneish M-Score Historical Data

The historical data trend for Intuit'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.

Intuit Beneish M-Score Chart

Intuit Annual Data
Trend Jul15 Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.93 0.39 -2.27 -2.83 -2.67

Intuit Quarterly Data
Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24
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 -2.81 -2.78 -2.80 -2.67 1.77

Competitive Comparison of Intuit's Beneish M-Score

For the Software - Application subindustry, Intuit'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.


Intuit's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, Intuit's Beneish M-Score distribution charts can be found below:

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



Intuit 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 Intuit 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 * 5.7489+0.528 * 0.9914+0.404 * 0.8638+0.892 * 1.1292+0.115 * 1.0038
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0451+4.679 * -0.066784-0.327 * 1.122
=1.58

* 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 (Oct24) TTM:Last Year (Oct23) TTM:
Total Receivables was €6,381 Mil.
Revenue was 3013.794 + 2935.648 + 6278.884 + 3108.348 = €15,337 Mil.
Gross Profit was 2258.28 + 2213.722 + 5284.44 + 2323.458 = €12,080 Mil.
Total Current Assets was €9,846 Mil.
Total Assets was €30,471 Mil.
Property, Plant and Equipment(Net PPE) was €1,419 Mil.
Depreciation, Depletion and Amortization(DDA) was €737 Mil.
Selling, General, & Admin. Expense(SGA) was €5,511 Mil.
Total Current Liabilities was €7,912 Mil.
Long-Term Debt & Capital Lease Obligation was €5,707 Mil.
Net Income was 180.846 + -18.44 + 2226.548 + 324.054 = €2,713 Mil.
Non Operating Income was -8.262 + -205.606 + 0 + 0 = €-214 Mil.
Cash Flow from Operations was 332.316 + 384.474 + 3682.332 + 562.734 = €4,962 Mil.
Total Receivables was €983 Mil.
Revenue was 2820.166 + 2451.648 + 5488.416 + 2822.048 = €13,582 Mil.
Gross Profit was 2100.446 + 1807.096 + 4593.744 + 2104.704 = €10,606 Mil.
Total Current Assets was €5,901 Mil.
Total Assets was €26,978 Mil.
Property, Plant and Equipment(Net PPE) was €1,392 Mil.
Depreciation, Depletion and Amortization(DDA) was €727 Mil.
Selling, General, & Admin. Expense(SGA) was €4,670 Mil.
Total Current Liabilities was €4,731 Mil.
Long-Term Debt & Capital Lease Obligation was €6,016 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)
=(6381.018 / 15336.674) / (982.986 / 13582.278)
=0.416063 / 0.072373
=5.7489

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)
=(10605.99 / 13582.278) / (12079.9 / 15336.674)
=0.78087 / 0.787648
=0.9914

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 - (9846.468 + 1419.228) / 30471.174) / (1 - (5900.757 + 1392.09) / 26978.136)
=0.630283 / 0.729676
=0.8638

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
=15336.674 / 13582.278
=1.1292

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))
=(727.125 / (727.125 + 1392.09)) / (737.086 / (737.086 + 1419.228))
=0.343111 / 0.341827
=1.0038

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)
=(5511.15 / 15336.674) / (4669.975 / 13582.278)
=0.359345 / 0.343829
=1.0451

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)
=((5707.206 + 7912.242) / 30471.174) / ((6016.291 + 4731.212) / 26978.136)
=0.446962 / 0.398378
=1.122

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
=(2713.008 - -213.868 - 4961.856) / 30471.174
=-0.066784

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.

Intuit has a M-score of 1.58 signals that the company is likely to be a manipulator.


Intuit Business Description

Address
2700 Coast Avenue, Mountain View, CA, USA, 94043
Intuit is a provider of small-business accounting software (QuickBooks), personal tax solutions (TurboTax), and professional tax offerings (Lacerte). Founded in the mid-1980s, Intuit controls the majority of US market share for small-business accounting and do-it-yourself tax-filing software.

Intuit Headlines

No Headlines