GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Bjorn Borg AB (OSTO:BORG) » Definitions » Beneish M-Score

Bjorn Borg AB (OSTO:BORG) Beneish M-Score : -2.87 (As of May. 11, 2024)


View and export this data going back to 2004. Start your Free Trial

What is Bjorn Borg AB 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 -2.87 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Bjorn Borg AB's Beneish M-Score or its related term are showing as below:

OSTO:BORG' s Beneish M-Score Range Over the Past 10 Years
Min: -3.56   Med: -2.51   Max: -1.73
Current: -2.87

During the past 13 years, the highest Beneish M-Score of Bjorn Borg AB was -1.73. The lowest was -3.56. And the median was -2.51.


Bjorn Borg AB Beneish M-Score Historical Data

The historical data trend for Bjorn Borg AB'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.

Bjorn Borg AB Beneish M-Score Chart

Bjorn Borg AB 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 -3.08 -3.56 -2.63 -2.36 -2.87

Bjorn Borg AB 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 -2.36 -2.90 -2.40 -2.33 -2.87

Competitive Comparison of Bjorn Borg AB's Beneish M-Score

For the Apparel Manufacturing subindustry, Bjorn Borg AB'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.


Bjorn Borg AB's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Bjorn Borg AB's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Bjorn Borg AB's Beneish M-Score falls into.



Bjorn Borg AB 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 Bjorn Borg AB 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 * 0.9022+0.528 * 0.9411+0.404 * 1.0283+0.892 * 1.0444+0.115 * 0.9619
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1465+4.679 * -0.07175-0.327 * 0.8637
=-2.87

* 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 kr112.5 Mil.
Revenue was 197.633 + 262.105 + 165.631 + 246.893 = kr872.3 Mil.
Gross Profit was 112.283 + 137.859 + 92.055 + 128.933 = kr471.1 Mil.
Total Current Assets was kr327.3 Mil.
Total Assets was kr631.5 Mil.
Property, Plant and Equipment(Net PPE) was kr61.6 Mil.
Depreciation, Depletion and Amortization(DDA) was kr33.0 Mil.
Selling, General, & Admin. Expense(SGA) was kr186.2 Mil.
Total Current Liabilities was kr215.5 Mil.
Long-Term Debt & Capital Lease Obligation was kr25.5 Mil.
Net Income was 14.949 + 32.045 + 4.189 + 24.785 = kr76.0 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0.0 Mil.
Cash Flow from Operations was 129.391 + -58.631 + 77.586 + -27.066 = kr121.3 Mil.
Total Receivables was kr119.4 Mil.
Revenue was 198.419 + 248.59 + 161.544 + 226.62 = kr835.2 Mil.
Gross Profit was 103.361 + 119.797 + 87.969 + 113.386 = kr424.5 Mil.
Total Current Assets was kr340.5 Mil.
Total Assets was kr653.4 Mil.
Property, Plant and Equipment(Net PPE) was kr68.8 Mil.
Depreciation, Depletion and Amortization(DDA) was kr34.7 Mil.
Selling, General, & Admin. Expense(SGA) was kr155.5 Mil.
Total Current Liabilities was kr256.3 Mil.
Long-Term Debt & Capital Lease Obligation was kr32.4 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)
=(112.49 / 872.262) / (119.377 / 835.173)
=0.128964 / 0.142937
=0.9022

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)
=(424.513 / 835.173) / (471.13 / 872.262)
=0.508293 / 0.540124
=0.9411

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 - (327.255 + 61.606) / 631.525) / (1 - (340.474 + 68.766) / 653.394)
=0.384251 / 0.37367
=1.0283

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
=872.262 / 835.173
=1.0444

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))
=(34.74 / (34.74 + 68.766)) / (33.015 / (33.015 + 61.606))
=0.335633 / 0.348918
=0.9619

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)
=(186.218 / 872.262) / (155.517 / 835.173)
=0.213489 / 0.186209
=1.1465

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)
=((25.47 + 215.537) / 631.525) / ((32.386 + 256.321) / 653.394)
=0.381627 / 0.441857
=0.8637

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
=(75.968 - 0 - 121.28) / 631.525
=-0.07175

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.

Bjorn Borg AB has a M-score of -2.87 suggests that the company is unlikely to be a manipulator.


Bjorn Borg AB Beneish M-Score Related Terms

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


Bjorn Borg AB (OSTO:BORG) Business Description

Traded in Other Exchanges
Address
Frösundaviks allé 1, Solna, Stockholm, SWE, SE-169 70
Bjorn Borg AB is engaged in the apparel industry. It owns the Bjorn Borg brand, through which it offers fashion underwear, sportswear, fragrances, footwear, bags, luggage, eyewear, and home products. The company operates in the segments of Wholesale, Consumer Direct, Distributors, and Licensing. A majority of the revenue is derived from the Wholesale segment which consists of revenue and expenses associated with the company's wholesale operations. The Group has wholesale operations in Sweden, Finland, the Netherlands, Belgium, Germany, and England for apparel and underwear as well as in Sweden, Finland, and the Baltic countries for footwear. Geographically, it derives a majority of revenue from Sweden.

Bjorn Borg AB (OSTO:BORG) Headlines

No Headlines