GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Public Policy Holding Co Inc (FRA:PD7) » Definitions » Beneish M-Score

Public Policy Holding Co (FRA:PD7) Beneish M-Score : -3.39 (As of Jun. 10, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Public Policy Holding Co 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 -3.39 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:PD7' s Beneish M-Score Range Over the Past 10 Years
Min: -3.65   Med: -3.43   Max: -2.54
Current: -3.39

During the past 6 years, the highest Beneish M-Score of Public Policy Holding Co was -2.54. The lowest was -3.65. And the median was -3.43.


Public Policy Holding Co Beneish M-Score Historical Data

The historical data trend for Public Policy Holding Co'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.

Public Policy Holding Co Beneish M-Score Chart

Public Policy Holding Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - -2.54 -3.65 -3.46 -3.39

Public Policy Holding Co Semi-Annual Data
Dec18 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.65 - -3.46 - -3.39

Competitive Comparison of Public Policy Holding Co's Beneish M-Score

For the Consulting Services subindustry, Public Policy Holding Co'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.


Public Policy Holding Co's Beneish M-Score Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, Public Policy Holding Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Public Policy Holding Co's Beneish M-Score falls into.



Public Policy Holding Co 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 Public Policy Holding Co 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 * 1.0763+0.528 * 1+0.404 * 1.0466+0.892 * 1.205+0.115 * 0.9308
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.917+4.679 * -0.242727-0.327 * 1.1212
=-3.38

* 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 €14.2 Mil.
Revenue was €123.8 Mil.
Gross Profit was €123.8 Mil.
Total Current Assets was €33.8 Mil.
Total Assets was €135.4 Mil.
Property, Plant and Equipment(Net PPE) was €20.4 Mil.
Depreciation, Depletion and Amortization(DDA) was €7.1 Mil.
Selling, General, & Admin. Expense(SGA) was €10.0 Mil.
Total Current Liabilities was €27.8 Mil.
Long-Term Debt & Capital Lease Obligation was €25.9 Mil.
Net Income was €-13.1 Mil.
Gross Profit was €0.0 Mil.
Cash Flow from Operations was €19.8 Mil.
Total Receivables was €10.9 Mil.
Revenue was €102.7 Mil.
Gross Profit was €102.7 Mil.
Total Current Assets was €33.2 Mil.
Total Assets was €115.2 Mil.
Property, Plant and Equipment(Net PPE) was €16.0 Mil.
Depreciation, Depletion and Amortization(DDA) was €5.0 Mil.
Selling, General, & Admin. Expense(SGA) was €9.1 Mil.
Total Current Liabilities was €26.6 Mil.
Long-Term Debt & Capital Lease Obligation was €14.2 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)
=(14.184 / 123.782) / (10.936 / 102.72)
=0.114589 / 0.106464
=1.0763

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)
=(102.72 / 102.72) / (123.782 / 123.782)
=1 / 1
=1

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 - (33.842 + 20.39) / 135.428) / (1 - (33.234 + 15.98) / 115.21)
=0.599551 / 0.572832
=1.0466

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
=123.782 / 102.72
=1.205

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))
=(5.045 / (5.045 + 15.98)) / (7.082 / (7.082 + 20.39))
=0.239952 / 0.25779
=0.9308

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)
=(10.023 / 123.782) / (9.07 / 102.72)
=0.080973 / 0.088298
=0.917

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)
=((25.892 + 27.803) / 135.428) / ((14.165 + 26.576) / 115.21)
=0.396484 / 0.353624
=1.1212

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
=(-13.062 - 0 - 19.81) / 135.428
=-0.242727

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.

Public Policy Holding Co has a M-score of -3.38 suggests that the company is unlikely to be a manipulator.


Public Policy Holding Co Beneish M-Score Related Terms

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


Public Policy Holding Co (FRA:PD7) Business Description

Traded in Other Exchanges
Address
800 North Capitol Street, NW, Suite 800, Washington, DC, USA, 20002
Public Policy Holding Co Inc operates a portfolio of independent firms that offer public affairs, crisis management, lobbying and advocacy services on behalf of the corporate, trade association and non-profit client organisations.

Public Policy Holding Co (FRA:PD7) Headlines

No Headlines