GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Alcoholic » Anadolu Efes Biracilik ve Malt Sanayi AS (OTCPK:AEBZY) » Definitions » Beneish M-Score

Anadolu Efes Biracilik ve Maltnayi AS (Anadolu Efes Biracilik ve Maltnayi AS) Beneish M-Score : -1.58 (As of Apr. 28, 2024)


View and export this data going back to 2002. Start your Free Trial

What is Anadolu Efes Biracilik ve Maltnayi AS 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 -1.58 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Anadolu Efes Biracilik ve Maltnayi AS's Beneish M-Score or its related term are showing as below:

AEBZY' s Beneish M-Score Range Over the Past 10 Years
Min: -2.88   Med: -2.5   Max: -0.48
Current: -1.58

During the past 13 years, the highest Beneish M-Score of Anadolu Efes Biracilik ve Maltnayi AS was -0.48. The lowest was -2.88. And the median was -2.50.


Anadolu Efes Biracilik ve Maltnayi AS Beneish M-Score Historical Data

The historical data trend for Anadolu Efes Biracilik ve Maltnayi AS'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.

Anadolu Efes Biracilik ve Maltnayi AS Beneish M-Score Chart

Anadolu Efes Biracilik ve Maltnayi AS 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 -2.70 -2.88 -2.15 -0.48 -1.58

Anadolu Efes Biracilik ve Maltnayi AS Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -0.48 -0.66 -1.25 -1.59 -1.58

Competitive Comparison of Anadolu Efes Biracilik ve Maltnayi AS's Beneish M-Score

For the Beverages - Brewers subindustry, Anadolu Efes Biracilik ve Maltnayi AS'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.


Anadolu Efes Biracilik ve Maltnayi AS's Beneish M-Score Distribution in the Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Anadolu Efes Biracilik ve Maltnayi AS's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Anadolu Efes Biracilik ve Maltnayi AS's Beneish M-Score falls into.



Anadolu Efes Biracilik ve Maltnayi AS 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 Anadolu Efes Biracilik ve Maltnayi AS 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 * 1.5928+0.528 * 0.9308+0.404 * 1.1014+0.892 * 0.735+0.115 * 1.8757
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0934+4.679 * -0.007176-0.327 * 0.8527
=-2.07

* 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 $543 Mil.
Revenue was 1634.172 + 1844.153 + 1603.696 + 1293.026 = $6,375 Mil.
Gross Profit was 475.143 + 776.893 + 638.52 + 477.807 = $2,368 Mil.
Total Current Assets was $3,100 Mil.
Total Assets was $9,121 Mil.
Property, Plant and Equipment(Net PPE) was $2,052 Mil.
Depreciation, Depletion and Amortization(DDA) was $295 Mil.
Selling, General, & Admin. Expense(SGA) was $1,053 Mil.
Total Current Liabilities was $2,700 Mil.
Long-Term Debt & Capital Lease Obligation was $1,251 Mil.
Net Income was 485.472 + 175.255 + 121.202 + 21.502 = $803 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was 118.525 + 361.948 + 369.129 + 19.279 = $869 Mil.
Total Receivables was $464 Mil.
Revenue was 4663.417 + 1624.742 + 1443.612 + 942.075 = $8,674 Mil.
Gross Profit was 1526.592 + 626.252 + 519.017 + 327.432 = $2,999 Mil.
Total Current Assets was $2,763 Mil.
Total Assets was $7,148 Mil.
Property, Plant and Equipment(Net PPE) was $1,560 Mil.
Depreciation, Depletion and Amortization(DDA) was $481 Mil.
Selling, General, & Admin. Expense(SGA) was $1,310 Mil.
Total Current Liabilities was $2,253 Mil.
Long-Term Debt & Capital Lease Obligation was $1,378 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)
=(543.042 / 6375.047) / (463.857 / 8673.846)
=0.085182 / 0.053478
=1.5928

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)
=(2999.293 / 8673.846) / (2368.363 / 6375.047)
=0.345786 / 0.371505
=0.9308

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 - (3099.516 + 2051.612) / 9121.139) / (1 - (2762.751 + 1560.274) / 7147.724)
=0.435254 / 0.395189
=1.1014

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
=6375.047 / 8673.846
=0.735

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))
=(480.716 / (480.716 + 1560.274)) / (294.62 / (294.62 + 2051.612))
=0.235531 / 0.125572
=1.8757

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)
=(1053.025 / 6375.047) / (1310.393 / 8673.846)
=0.165179 / 0.151074
=1.0934

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)
=((1250.602 + 2699.534) / 9121.139) / ((1377.584 + 2252.809) / 7147.724)
=0.433075 / 0.507909
=0.8527

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
=(803.431 - 0 - 868.881) / 9121.139
=-0.007176

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.

Anadolu Efes Biracilik ve Maltnayi AS has a M-score of -2.07 suggests that the company is unlikely to be a manipulator.


Anadolu Efes Biracilik ve Maltnayi AS Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Anadolu Efes Biracilik ve Maltnayi AS's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Anadolu Efes Biracilik ve Maltnayi AS (Anadolu Efes Biracilik ve Maltnayi AS) Business Description

Traded in Other Exchanges
Address
Fatih Sultan Mehmet Mah. Balkan Cad. No:58, Buyaka E Blok Tepeüstü, Istanbul, TUR, 34771
Anadolu Efes Biracilik ve Malt Sanayi AS produces and distributes beer, sparkling, and still beverages under a number of different brand names. It has joint control over Coca-Cola Icecek, which has the rights to sell Coca-Cola products in Turkey, Pakistan, Central Asia, and the Middle East. Sparkling and still beverages account for more than half of the company's total revenue. Beer sales account for the remaining revenue, with beer sales outside of Turkey (mainly in Russia, Kazakhstan, Georgia, and Moldova) collectively providing more revenue than beer sales in Turkey. The company has breweries, bottling plants, and other production facilities in more than a dozen countries, primarily Turkey and Russia.

Anadolu Efes Biracilik ve Maltnayi AS (Anadolu Efes Biracilik ve Maltnayi AS) Headlines