GURUFOCUS.COM » STOCK LIST » Basic Materials » Forest Products » Canfor Pulp Products Inc (TSX:CFX) » Definitions » Beneish M-Score

Canfor Pulp Products (TSX:CFX) Beneish M-Score : -3.66 (As of Apr. 30, 2024)


View and export this data going back to 2006. Start your Free Trial

What is Canfor Pulp Products 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 -3.66 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Canfor Pulp Products's Beneish M-Score or its related term are showing as below:

TSX:CFX' s Beneish M-Score Range Over the Past 10 Years
Min: -3.78   Med: -2.55   Max: 0.47
Current: -3.66

During the past 13 years, the highest Beneish M-Score of Canfor Pulp Products was 0.47. The lowest was -3.78. And the median was -2.55.


Canfor Pulp Products Beneish M-Score Historical Data

The historical data trend for Canfor Pulp Products'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.

Canfor Pulp Products Beneish M-Score Chart

Canfor Pulp Products 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 -2.58 -3.34 -3.78 0.47 -3.66

Canfor Pulp Products 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 0.47 -3.12 -3.63 -3.64 -3.66

Competitive Comparison of Canfor Pulp Products's Beneish M-Score

For the Paper & Paper Products subindustry, Canfor Pulp Products'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.


Canfor Pulp Products's Beneish M-Score Distribution in the Forest Products Industry

For the Forest Products industry and Basic Materials sector, Canfor Pulp Products's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Canfor Pulp Products's Beneish M-Score falls into.



Canfor Pulp Products 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 Canfor Pulp Products 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 * 0.749+0.528 * 1.7471+0.404 * 0.7458+0.892 * 0.8065+0.115 * 1.0997
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0264+4.679 * -0.203315-0.327 * 1.3805
=-3.66

* 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 C$54.3 Mil.
Revenue was 193.9 + 188.8 + 249.5 + 243.3 = C$875.5 Mil.
Gross Profit was 32.4 + 4 + 23.5 + 41.1 = C$101.0 Mil.
Total Current Assets was C$251.5 Mil.
Total Assets was C$675.8 Mil.
Property, Plant and Equipment(Net PPE) was C$409.9 Mil.
Depreciation, Depletion and Amortization(DDA) was C$85.0 Mil.
Selling, General, & Admin. Expense(SGA) was C$140.3 Mil.
Total Current Liabilities was C$267.5 Mil.
Long-Term Debt & Capital Lease Obligation was C$1.4 Mil.
Net Income was -13.2 + -35.7 + -28.4 + -18.8 = C$-96.1 Mil.
Non Operating Income was -0.3 + 3.2 + 2.3 + -0.2 = C$5.0 Mil.
Cash Flow from Operations was 20.1 + -15.3 + 27.2 + 4.3 = C$36.3 Mil.
Total Receivables was C$89.9 Mil.
Revenue was 268.1 + 308.3 + 288.9 + 220.3 = C$1,085.6 Mil.
Gross Profit was 33.1 + 92 + 62.7 + 31 = C$218.8 Mil.
Total Current Assets was C$314.4 Mil.
Total Assets was C$756.0 Mil.
Property, Plant and Equipment(Net PPE) was C$420.0 Mil.
Depreciation, Depletion and Amortization(DDA) was C$97.8 Mil.
Selling, General, & Admin. Expense(SGA) was C$169.5 Mil.
Total Current Liabilities was C$166.0 Mil.
Long-Term Debt & Capital Lease Obligation was C$51.9 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)
=(54.3 / 875.5) / (89.9 / 1085.6)
=0.062022 / 0.082811
=0.749

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)
=(218.8 / 1085.6) / (101 / 875.5)
=0.201548 / 0.115363
=1.7471

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 - (251.5 + 409.9) / 675.8) / (1 - (314.4 + 420) / 756)
=0.021308 / 0.028571
=0.7458

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
=875.5 / 1085.6
=0.8065

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))
=(97.8 / (97.8 + 420)) / (85 / (85 + 409.9))
=0.188876 / 0.171752
=1.0997

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)
=(140.3 / 875.5) / (169.5 / 1085.6)
=0.160251 / 0.156135
=1.0264

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)
=((1.4 + 267.5) / 675.8) / ((51.9 + 166) / 756)
=0.397899 / 0.288228
=1.3805

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
=(-96.1 - 5 - 36.3) / 675.8
=-0.203315

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.

Canfor Pulp Products has a M-score of -3.66 suggests that the company is unlikely to be a manipulator.


Canfor Pulp Products Beneish M-Score Related Terms

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


Canfor Pulp Products (TSX:CFX) Business Description

Traded in Other Exchanges
Address
100-1700 West 75th Avenue, Vancouver, BC, CAN, V6P 6G2
Canfor Pulp Products Inc produces and sells northern bleached softwood kraft pulp, or NBSK pulp and paper. The company also generates and sells electricity from biomass out of its pulp plants in Western Canada. The firm organizes itself into two segments based on product: pulp and paper. The pulp segment generates Majority of the revenue. Canfor Pulp's NBSK pulp customers are typically manufacturers of tissue paper, specialty paper, and printing and writing paper. Majority of Canfor Pulp's revenue comes from Asia. The majority of the company's shares are owned by Canfor Corporation.

Canfor Pulp Products (TSX:CFX) Headlines

No Headlines