GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Tobacco Products » British American Tobacco Zimbabwe Holdings Ltd (XZIM:BAT.ZW) » Definitions » Beneish M-Score

British American Tobacco Zimbabwe Holdings (XZIM:BAT.ZW) Beneish M-Score : -0.29 (As of Apr. 28, 2024)


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

What is British American Tobacco Zimbabwe Holdings 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 -0.29 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for British American Tobacco Zimbabwe Holdings's Beneish M-Score or its related term are showing as below:

XZIM:BAT.ZW' s Beneish M-Score Range Over the Past 10 Years
Min: -0.29   Med: 0.41   Max: 4.2
Current: -0.29

During the past 6 years, the highest Beneish M-Score of British American Tobacco Zimbabwe Holdings was 4.20. The lowest was -0.29. And the median was 0.41.


British American Tobacco Zimbabwe Holdings Beneish M-Score Historical Data

The historical data trend for British American Tobacco Zimbabwe Holdings'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.

British American Tobacco Zimbabwe Holdings Beneish M-Score Chart

British American Tobacco Zimbabwe Holdings Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - -0.14 0.96 4.20 -0.29

British American Tobacco Zimbabwe Holdings Semi-Annual Data
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 0.96 - 4.20 - -0.29

Competitive Comparison of British American Tobacco Zimbabwe Holdings's Beneish M-Score

For the Tobacco subindustry, British American Tobacco Zimbabwe Holdings'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.


British American Tobacco Zimbabwe Holdings's Beneish M-Score Distribution in the Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, British American Tobacco Zimbabwe Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where British American Tobacco Zimbabwe Holdings's Beneish M-Score falls into.



British American Tobacco Zimbabwe Holdings 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 British American Tobacco Zimbabwe Holdings 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 * 1.0042+0.528 * 0.8889+0.404 * 7.7714+0.892 * 2.4714+0.115 * 0.7022
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6962+4.679 * -0.41648-0.327 * 0.6257
=-0.29

* 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 ZWL36,779 Mil.
Revenue was ZWL288,338 Mil.
Gross Profit was ZWL243,974 Mil.
Total Current Assets was ZWL130,156 Mil.
Total Assets was ZWL153,681 Mil.
Property, Plant and Equipment(Net PPE) was ZWL21,534 Mil.
Depreciation, Depletion and Amortization(DDA) was ZWL701 Mil.
Selling, General, & Admin. Expense(SGA) was ZWL43,883 Mil.
Total Current Liabilities was ZWL45,338 Mil.
Long-Term Debt & Capital Lease Obligation was ZWL0 Mil.
Net Income was ZWL55,399 Mil.
Gross Profit was ZWL0 Mil.
Cash Flow from Operations was ZWL119,404 Mil.
Total Receivables was ZWL14,819 Mil.
Revenue was ZWL116,670 Mil.
Gross Profit was ZWL87,749 Mil.
Total Current Assets was ZWL88,360 Mil.
Total Assets was ZWL107,976 Mil.
Property, Plant and Equipment(Net PPE) was ZWL19,436 Mil.
Depreciation, Depletion and Amortization(DDA) was ZWL440 Mil.
Selling, General, & Admin. Expense(SGA) was ZWL25,504 Mil.
Total Current Liabilities was ZWL50,907 Mil.
Long-Term Debt & Capital Lease Obligation was ZWL0 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)
=(36779 / 288338) / (14819 / 116670)
=0.127555 / 0.127016
=1.0042

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)
=(87749 / 116670) / (243974 / 288338)
=0.752113 / 0.846139
=0.8889

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 - (130156 + 21534) / 153681) / (1 - (88360 + 19436) / 107976)
=0.012955 / 0.001667
=7.7714

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
=288338 / 116670
=2.4714

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))
=(440 / (440 + 19436)) / (701 / (701 + 21534))
=0.022137 / 0.031527
=0.7022

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)
=(43883 / 288338) / (25504 / 116670)
=0.152193 / 0.218599
=0.6962

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)
=((0 + 45338) / 153681) / ((0 + 50907) / 107976)
=0.295014 / 0.471466
=0.6257

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
=(55399 - 0 - 119404) / 153681
=-0.41648

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.

British American Tobacco Zimbabwe Holdings has a M-score of -0.29 signals that the company is likely to be a manipulator.


British American Tobacco Zimbabwe Holdings Beneish M-Score Related Terms

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


British American Tobacco Zimbabwe Holdings (XZIM:BAT.ZW) Business Description

Traded in Other Exchanges
N/A
Address
No. 1 Manchester Road, Southerton, PO Box ST98, Harare, ZWE
British American Tobacco Zimbabwe Holdings Ltd is a multinational company engaged in the manufacturing, distribution, and sale of cigarettes through a network of independent retailers and distributors. Its portfolio of brands includes Dunhill, Lucky Strike, and Rothmans, and various international brands such as Vogue, Peter Stuyvesant, and State Express 555.

British American Tobacco Zimbabwe Holdings (XZIM:BAT.ZW) Headlines

No Headlines