United Bankshares 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 United Bankshares 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 * 1.2157 | + | 0.528 * 1 | + | 0.404 * 0.9998 | + | 0.892 * 0.9341 | + | 0.115 * 1.1819 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.1051 | + | 4.679 * -0.002869 | - | 0.327 * 0.6416 |
| = | -2.23 |
* 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 €104.7 Mil.
Revenue was 232.901 + 240.212 + 244.005 + 240.338 = €957.5 Mil.
Gross Profit was 232.901 + 240.212 + 244.005 + 240.338 = €957.5 Mil.
Total Current Assets was €0.0 Mil.
Total Assets was €27,626.5 Mil.
Property, Plant and Equipment(Net PPE) was €254.9 Mil.
Depreciation, Depletion and Amortization(DDA) was €4.4 Mil.
Selling, General, & Admin. Expense(SGA) was €292.5 Mil.
Total Current Liabilities was €0.0 Mil.
Long-Term Debt & Capital Lease Obligation was €1,685.2 Mil.
Net Income was 79.869 + 72.801 + 90.099 + 85.34 = €328.1 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0.0 Mil.
Cash Flow from Operations was 114.421 + 149.082 + 83.927 + 59.937 = €407.4 Mil.
|
Total Receivables was €92.2 Mil.
Revenue was 247.231 + 261.373 + 273.599 + 242.833 = €1,025.0 Mil.
Gross Profit was 247.231 + 261.373 + 273.599 + 242.833 = €1,025.0 Mil.
Total Current Assets was €0.0 Mil.
Total Assets was €28,190.2 Mil.
Property, Plant and Equipment(Net PPE) was €254.5 Mil.
Depreciation, Depletion and Amortization(DDA) was €5.2 Mil.
Selling, General, & Admin. Expense(SGA) was €283.3 Mil.
Total Current Liabilities was €0.0 Mil.
Long-Term Debt & Capital Lease Obligation was €2,680.1 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) |
| = | (104.71 / 957.456) | / | (92.211 / 1025.036) |
| = | 0.109363 | / | 0.089959 |
| | = | 1.2157 |
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) |
| = | (1025.036 / 1025.036) | / | (957.456 / 957.456) |
| = | 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 - (0 + 254.897) / 27626.494) | / | (1 - (0 + 254.473) / 28190.213) |
| = | 0.990773 | / | 0.990973 |
| | = | 0.9998 |
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 |
| = | 957.456 | / | 1025.036 |
| | = | 0.9341 |
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)) |
| = | (5.195 / (5.195 + 254.473)) | / | (4.389 / (4.389 + 254.897)) |
| = | 0.020006 | / | 0.016927 |
| | = | 1.1819 |
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) |
| = | (292.488 / 957.456) | / | (283.342 / 1025.036) |
| = | 0.305485 | / | 0.276422 |
| | = | 1.1051 |
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) |
| = | ((1685.164 + 0) / 27626.494) | / | ((2680.11 + 0) / 28190.213) |
| = | 0.060998 | / | 0.095072 |
| | = | 0.6416 |
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 |
| = | (328.109 - 0 | - | 407.367) | / | 27626.494 |
| | = | -0.002869 |
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.
United Bankshares has a M-score of -2.23 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
STU:UNK has been successfully added to your