GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Nilfisk Holding A/S (OCSE:NLFSK) » Definitions » Beneish M-Score

Nilfisk Holding A/S (OCSE:NLFSK) Beneish M-Score : -2.99 (As of May. 22, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Nilfisk Holding A/S 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 -2.99 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Nilfisk Holding A/S's Beneish M-Score or its related term are showing as below:

OCSE:NLFSK' s Beneish M-Score Range Over the Past 10 Years
Min: -3.33   Med: -2.83   Max: -2.25
Current: -2.99

During the past 10 years, the highest Beneish M-Score of Nilfisk Holding A/S was -2.25. The lowest was -3.33. And the median was -2.83.


Nilfisk Holding A/S Beneish M-Score Historical Data

The historical data trend for Nilfisk Holding A/S'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.

Nilfisk Holding A/S Beneish M-Score Chart

Nilfisk Holding A/S 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 -2.89 -3.15 -2.45 -2.66 -3.25

Nilfisk Holding A/S 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 -3.07 -3.22 -3.33 -3.25 -2.99

Competitive Comparison of Nilfisk Holding A/S's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Nilfisk Holding A/S'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.


Nilfisk Holding A/S's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Nilfisk Holding A/S's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Nilfisk Holding A/S's Beneish M-Score falls into.



Nilfisk Holding A/S 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 Nilfisk Holding A/S 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 * 0.9881+0.528 * 0.9573+0.404 * 0.9984+0.892 * 0.9774+0.115 * 1.1071
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0426+4.679 * -0.102766-0.327 * 0.9498
=-2.99

* 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 kr1,422 Mil.
Revenue was 1931.183 + 1884.974 + 1847.974 + 2058.592 = kr7,723 Mil.
Gross Profit was 807.518 + 787.083 + 762.159 + 830.882 = kr3,188 Mil.
Total Current Assets was kr3,204 Mil.
Total Assets was kr6,367 Mil.
Property, Plant and Equipment(Net PPE) was kr850 Mil.
Depreciation, Depletion and Amortization(DDA) was kr462 Mil.
Selling, General, & Admin. Expense(SGA) was kr2,379 Mil.
Total Current Liabilities was kr2,091 Mil.
Long-Term Debt & Capital Lease Obligation was kr1,971 Mil.
Net Income was 69.344 + 56.646 + 43.254 + 128.802 = kr298 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was 38.773 + 320.498 + 268.471 + 324.61 = kr952 Mil.
Total Receivables was kr1,472 Mil.
Revenue was 1908.505 + 2010.9 + 1957.397 + 2024.359 = kr7,901 Mil.
Gross Profit was 767.422 + 804.211 + 765.841 + 784.439 = kr3,122 Mil.
Total Current Assets was kr3,300 Mil.
Total Assets was kr6,364 Mil.
Property, Plant and Equipment(Net PPE) was kr749 Mil.
Depreciation, Depletion and Amortization(DDA) was kr479 Mil.
Selling, General, & Admin. Expense(SGA) was kr2,335 Mil.
Total Current Liabilities was kr1,927 Mil.
Long-Term Debt & Capital Lease Obligation was kr2,347 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)
=(1421.917 / 7722.723) / (1472.318 / 7901.161)
=0.184121 / 0.186342
=0.9881

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)
=(3121.913 / 7901.161) / (3187.642 / 7722.723)
=0.395121 / 0.412761
=0.9573

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 - (3203.974 + 850.019) / 6366.938) / (1 - (3299.69 + 748.813) / 6364.166)
=0.363274 / 0.36386
=0.9984

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
=7722.723 / 7901.161
=0.9774

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))
=(478.509 / (478.509 + 748.813)) / (462.095 / (462.095 + 850.019))
=0.389881 / 0.352176
=1.1071

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)
=(2379.076 / 7722.723) / (2334.566 / 7901.161)
=0.308062 / 0.295471
=1.0426

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)
=((1970.701 + 2090.748) / 6366.938) / ((2346.926 + 1927.114) / 6364.166)
=0.637897 / 0.671579
=0.9498

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
=(298.046 - 0 - 952.352) / 6366.938
=-0.102766

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.

Nilfisk Holding A/S has a M-score of -2.99 suggests that the company is unlikely to be a manipulator.


Nilfisk Holding A/S Beneish M-Score Related Terms

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


Nilfisk Holding A/S (OCSE:NLFSK) Business Description

Traded in Other Exchanges
Address
Kornmarksvej 1, Brondby, DNK, DK-2605
Nilfisk Holding A/S through its subsidiaries manufactures and produces cleaning equipment. The product offered by the group includes floor-cleaning machines, high-pressure cleaners, industrial vacuum cleaners, and outdoor cleaning equipment. In addition, the firm also provides after-sales service for the professional cleaning industry. The operating segments of the organization are Europe, Americas, APAC, Consumer, Private Label and other. Geographically the activities are carried out throughout the region of Denmark.

Nilfisk Holding A/S (OCSE:NLFSK) Headlines

No Headlines