GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Polaris IT Group SA (WAR:PIT) » Definitions » Beneish M-Score

Polaris IT Group (WAR:PIT) Beneish M-Score : -3.10 (As of May. 27, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Polaris IT Group 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 -3.1 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Polaris IT Group's Beneish M-Score or its related term are showing as below:

WAR:PIT' s Beneish M-Score Range Over the Past 10 Years
Min: -43.4   Med: -2.35   Max: 422.51
Current: -3.1

During the past 13 years, the highest Beneish M-Score of Polaris IT Group was 422.51. The lowest was -43.40. And the median was -2.35.


Polaris IT Group Beneish M-Score Historical Data

The historical data trend for Polaris IT Group'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.

Polaris IT Group Beneish M-Score Chart

Polaris IT Group Annual Data
Trend Dec13 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.54 183.43 -2.20 -2.71 -3.16

Polaris IT Group 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 -2.58 -2.50 -0.33 -3.16 -3.10

Competitive Comparison of Polaris IT Group's Beneish M-Score

For the Luxury Goods subindustry, Polaris IT Group'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.


Polaris IT Group's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Polaris IT Group's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Polaris IT Group's Beneish M-Score falls into.



Polaris IT Group 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 Polaris IT Group 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 * 0.6939+0.528 * 1.0877+0.404 * 0.9186+0.892 * 0.9899+0.115 * 1.3425
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.114235-0.327 * 1.0476
=-3.10

* 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 zł10.12 Mil.
Revenue was 8.06 + 5.906 + 9.37 + 9.733 = zł33.07 Mil.
Gross Profit was 6.854 + 2.89 + 7.851 + 3.743 = zł21.34 Mil.
Total Current Assets was zł21.48 Mil.
Total Assets was zł97.68 Mil.
Property, Plant and Equipment(Net PPE) was zł18.29 Mil.
Depreciation, Depletion and Amortization(DDA) was zł7.64 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.00 Mil.
Total Current Liabilities was zł29.14 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.00 Mil.
Net Income was 0.107 + -1.979 + 0.635 + 0.576 = zł-0.66 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.00 Mil.
Cash Flow from Operations was -1.326 + 4.171 + 8.086 + -0.434 = zł10.50 Mil.
Total Receivables was zł14.74 Mil.
Revenue was 10.105 + 7.728 + 5.44 + 10.132 = zł33.41 Mil.
Gross Profit was 7.149 + 6.279 + 4.745 + 5.273 = zł23.45 Mil.
Total Current Assets was zł25.66 Mil.
Total Assets was zł100.00 Mil.
Property, Plant and Equipment(Net PPE) was zł9.80 Mil.
Depreciation, Depletion and Amortization(DDA) was zł6.41 Mil.
Selling, General, & Admin. Expense(SGA) was zł10.30 Mil.
Total Current Liabilities was zł28.48 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.00 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)
=(10.123 / 33.069) / (14.736 / 33.405)
=0.306118 / 0.441132
=0.6939

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)
=(23.446 / 33.405) / (21.338 / 33.069)
=0.701871 / 0.645257
=1.0877

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 - (21.483 + 18.286) / 97.676) / (1 - (25.663 + 9.797) / 99.995)
=0.592848 / 0.645382
=0.9186

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
=33.069 / 33.405
=0.9899

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))
=(6.411 / (6.411 + 9.797)) / (7.638 / (7.638 + 18.286))
=0.395545 / 0.29463
=1.3425

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)
=(0 / 33.069) / (10.296 / 33.405)
=0 / 0.308217
=0

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 + 29.143) / 97.676) / ((0 + 28.478) / 99.995)
=0.298364 / 0.284794
=1.0476

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
=(-0.661 - 0 - 10.497) / 97.676
=-0.114235

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.

Polaris IT Group has a M-score of -3.10 suggests that the company is unlikely to be a manipulator.


Polaris IT Group Beneish M-Score Related Terms

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


Polaris IT Group (WAR:PIT) Business Description

Traded in Other Exchanges
N/A
Address
ul. Swieradowska 47, Warsaw, POL, 02-662
Polaris IT Group SA, formerly Ark Royal SA is engaged in the field of export of goods and services. The company intends to be an information technology company providing solutions based on artificial intelligence and complex hardware and software solutions.

Polaris IT Group (WAR:PIT) Headlines