GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Logitech International SA (LTS:0QK6) » Definitions » Beneish M-Score

Logitech International (LTS:0QK6) Beneish M-Score : -3.39 (As of May. 17, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Logitech International 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 Logitech International's Beneish M-Score or its related term are showing as below:

LTS:0QK6' s Beneish M-Score Range Over the Past 10 Years
Min: -3.39   Med: -2.6   Max: -1.93
Current: -3.39

During the past 13 years, the highest Beneish M-Score of Logitech International was -1.93. The lowest was -3.39. And the median was -2.60.


Logitech International Beneish M-Score Historical Data

The historical data trend for Logitech International'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.

Logitech International Beneish M-Score Chart

Logitech International Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.35 -2.84 -1.98 -2.52 -3.39

Logitech International Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.52 -3.17 -3.38 -3.47 -3.39

Competitive Comparison of Logitech International's Beneish M-Score

For the Computer Hardware subindustry, Logitech International'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.


Logitech International's Beneish M-Score Distribution in the Hardware Industry

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

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



Logitech International 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 Logitech International 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 * 0.8522+0.528 * 0.9168+0.404 * 1.1038+0.892 * 0.8836+0.115 * 0.8401
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0015+4.679 * -0.140752-0.327 * 0.9677
=-3.39

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was CHF481 Mil.
Revenue was 898.807 + 1085.733 + 950.884 + 877.439 = CHF3,813 Mil.
Gross Profit was 388.298 + 455.559 + 394.584 + 338.228 = CHF1,577 Mil.
Total Current Assets was CHF2,338 Mil.
Total Assets was CHF3,203 Mil.
Property, Plant and Equipment(Net PPE) was CHF104 Mil.
Depreciation, Depletion and Amortization(DDA) was CHF75 Mil.
Selling, General, & Admin. Expense(SGA) was CHF786 Mil.
Total Current Liabilities was CHF965 Mil.
Long-Term Debt & Capital Lease Obligation was CHF0 Mil.
Net Income was 148.943 + 211.603 + 123.35 + 56.479 = CHF540 Mil.
Non Operating Income was -6.335 + -0.562 + 0.669 + -14.841 = CHF-21 Mil.
Cash Flow from Operations was 212.469 + 383.065 + 200.848 + 215.911 = CHF1,012 Mil.
Total Receivables was CHF639 Mil.
Revenue was 888.551 + 1183.062 + 1118.274 + 1125.301 = CHF4,315 Mil.
Gross Profit was 318.246 + 444.623 + 427.065 + 445.907 = CHF1,636 Mil.
Total Current Assets was CHF2,411 Mil.
Total Assets was CHF3,295 Mil.
Property, Plant and Equipment(Net PPE) was CHF175 Mil.
Depreciation, Depletion and Amortization(DDA) was CHF96 Mil.
Selling, General, & Admin. Expense(SGA) was CHF888 Mil.
Total Current Liabilities was CHF972 Mil.
Long-Term Debt & Capital Lease Obligation was CHF54 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)
=(481.368 / 3812.863) / (639.266 / 4315.188)
=0.126248 / 0.148143
=0.8522

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)
=(1635.841 / 4315.188) / (1576.669 / 3812.863)
=0.379089 / 0.413513
=0.9168

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 - (2338.209 + 103.601) / 3203.14) / (1 - (2411.089 + 174.765) / 3295.477)
=0.237682 / 0.215332
=1.1038

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
=3812.863 / 4315.188
=0.8836

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))
=(95.658 / (95.658 + 174.765)) / (75.354 / (75.354 + 103.601))
=0.353735 / 0.421078
=0.8401

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)
=(786.222 / 3812.863) / (888.431 / 4315.188)
=0.206203 / 0.205885
=1.0015

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 + 964.921) / 3203.14) / ((54.013 + 971.874) / 3295.477)
=0.301242 / 0.311302
=0.9677

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
=(540.375 - -21.069 - 1012.293) / 3203.14
=-0.140752

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.

Logitech International has a M-score of -3.39 suggests that the company is unlikely to be a manipulator.


Logitech International Beneish M-Score Related Terms

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


Logitech International (LTS:0QK6) Business Description

Address
EPFL - Quartier de l'Innovation, Daniel Borel Innovation Center, Lausanne, CHE, 1015
Logitech was founded in 1981 and is headquartered in Lausanne, Switzerland. The company specializes in designing and manufacturing computer peripherals such as mice, keyboards, webcams, conference room cameras, headsets, and music-related products such as wireless speakers.

Logitech International (LTS:0QK6) Headlines

No Headlines