GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » GBK Beteiligungen AG (HAM:GBQ) » Definitions » Beneish M-Score

GBK Beteiligungen AG (HAM:GBQ) Beneish M-Score : -1.51 (As of May. 14, 2024)


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

What is GBK Beteiligungen 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.

Warning Sign:

Beneish M-Score -1.51 higher than -1.78, which implies that the company might have manipulated its financial results.

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

HAM:GBQ' s Beneish M-Score Range Over the Past 10 Years
Min: -3.18   Med: -1.96   Max: -0.21
Current: -1.51

During the past 13 years, the highest Beneish M-Score of GBK Beteiligungen AG was -0.21. The lowest was -3.18. And the median was -1.96.


GBK Beteiligungen AG Beneish M-Score Historical Data

The historical data trend for GBK Beteiligungen 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.

GBK Beteiligungen AG Beneish M-Score Chart

GBK Beteiligungen 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 -2.31 - - -3.18 -1.51

GBK Beteiligungen AG Semi-Annual Data
Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.31 - - -3.18 -1.51

Competitive Comparison of GBK Beteiligungen AG's Beneish M-Score

For the Asset Management subindustry, GBK Beteiligungen 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.


GBK Beteiligungen AG's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, GBK Beteiligungen AG's Beneish M-Score distribution charts can be found below:

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



GBK Beteiligungen 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 GBK Beteiligungen 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 * 2.1136+0.528 * 1.0642+0.404 * 1.1116+0.892 * 0.3869+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.4495+4.679 * 0.025269-0.327 * 0.3876
=-1.51

* 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 €4.49 Mil.
Revenue was €3.02 Mil.
Gross Profit was €2.73 Mil.
Total Current Assets was €12.44 Mil.
Total Assets was €55.72 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €0.20 Mil.
Total Current Liabilities was €0.55 Mil.
Long-Term Debt & Capital Lease Obligation was €0.00 Mil.
Net Income was €1.41 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €0.00 Mil.
Total Receivables was €5.49 Mil.
Revenue was €7.81 Mil.
Gross Profit was €7.50 Mil.
Total Current Assets was €17.34 Mil.
Total Assets was €57.56 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €1.15 Mil.
Total Current Liabilities was €1.47 Mil.
Long-Term Debt & Capital Lease Obligation was €0.00 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)
=(4.493 / 3.023) / (5.494 / 7.813)
=1.486272 / 0.703187
=2.1136

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)
=(7.503 / 7.813) / (2.728 / 3.023)
=0.960323 / 0.902415
=1.0642

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 - (12.436 + 0) / 55.72) / (1 - (17.336 + 0) / 57.563)
=0.776813 / 0.698834
=1.1116

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
=3.023 / 7.813
=0.3869

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))
=(0 / (0 + 0)) / (0 / (0 + 0))
= /
=1

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)
=(0.2 / 3.023) / (1.15 / 7.813)
=0.066159 / 0.147191
=0.4495

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 + 0.55) / 55.72) / ((0 + 1.466) / 57.563)
=0.009871 / 0.025468
=0.3876

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
=(1.408 - 0 - 0) / 55.72
=0.025269

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.

GBK Beteiligungen AG has a M-score of -1.51 signals that the company is likely to be a manipulator.


GBK Beteiligungen AG Beneish M-Score Related Terms

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


GBK Beteiligungen AG (HAM:GBQ) Business Description

Traded in Other Exchanges
Address
Guenther-Wagner-Allee 13, Hannover, DEU
GBK Beteiligungen AG is a investment company. The company provides capital for German companies.

GBK Beteiligungen AG (HAM:GBQ) Headlines

No Headlines