GURUFOCUS.COM » STOCK LIST » Technology » Software » Dustin Group AB (LTS:0R5W) » Definitions » Altman Z-Score

Dustin Group AB (LTS:0R5W) Altman Z-Score : 1.69 (As of Nov. 14, 2024)


View and export this data going back to 2015. Start your Free Trial

What is Dustin Group AB Altman Z-Score?

The Altman Z-Score is a model designed to predict the likelihood of a company going bankrupt within the next two years. Created by American finance professor Edward Altman in 1968, the model is specifically designed for publicly traded manufacturing companies with assets greater than $1 million.

Warning Sign:

Altman Z-score of 1.69 is in distress zone. This implies bankruptcy possibility in the next two years.

Dustin Group AB has a Altman Z-Score of 1.69, indicating it is in Distress Zones. This implies bankrupcy possibility in the next two years.

The zones of discrimination were as such:

When Altman Z-Score <= 1.8, it is in Distress Zones.
When Altman Z-Score >= 3, it is in Safe Zones.
When Altman Z-Score is between 1.8 and 3, it is in Grey Zones.

The historical rank and industry rank for Dustin Group AB's Altman Z-Score or its related term are showing as below:

LTS:0R5W' s Altman Z-Score Range Over the Past 10 Years
Min: 1.69   Med: 2.82   Max: 3.93
Current: 1.69

During the past 13 years, Dustin Group AB's highest Altman Z-Score was 3.93. The lowest was 1.69. And the median was 2.82.


Dustin Group AB Altman Z-Score Historical Data

The historical data trend for Dustin Group AB's Altman Z-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.

Dustin Group AB Altman Z-Score Chart

Dustin Group AB Annual Data
Trend Aug15 Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24
Altman Z-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.62 2.04 2.20 1.87 1.82

Dustin Group AB Quarterly Data
Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24
Altman Z-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 1.87 1.63 1.88 1.84 1.82

Competitive Comparison of Dustin Group AB's Altman Z-Score

For the Information Technology Services subindustry, Dustin Group AB's Altman Z-Score, along with its competitors' market caps and Altman Z-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.


Dustin Group AB's Altman Z-Score Distribution in the Software Industry

For the Software industry and Technology sector, Dustin Group AB's Altman Z-Score distribution charts can be found below:

* The bar in red indicates where Dustin Group AB's Altman Z-Score falls into.



Dustin Group AB Altman Z-Score Calculation

Altman Z-Score model is an accurate forecaster of failure up to two years prior to distress. It can be considered the assessment of the distress of industrial corporations.

Dustin Group AB's Altman Z-Score for today is calculated with this formula:

Z=1.2*X1+1.4*X2+3.3*X3+0.6*X4+1.0*X5
=1.2*0.0455+1.4*0+3.3*0.0212+0.6*0.3464+1.0*1.3581
=1.69

* 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. GuruFocus does not calculate Altman Z-Score when X4 or X5 value is 0.

Trailing Twelve Months (TTM) ended in Aug. 2024:
Total Assets was kr15,818 Mil.
Total Current Assets was kr5,467 Mil.
Total Current Liabilities was kr4,748 Mil.
Retained Earnings was kr0 Mil.
Pre-Tax Income was -71.4 + 45.3 + 93.5 + 49 = kr116 Mil.
Interest Expense was -47.2 + -41.8 + -49.2 + -81.1 = kr-219 Mil.
Revenue was 4987.5 + 5454.7 + 5246.3 + 5793.2 = kr21,482 Mil.
Market Cap (Today) was kr3,052 Mil.
Total Liabilities was kr8,810 Mil.

* Note that for stock reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data.

X1=Working Capital/Total Assets
=(Total Current Assets - Total Current Liabilities)/Total Assets
=(5467.3 - 4748.3)/15817.9
=0.0455

X2=Retained Earnings/Total Assets
=0/15817.9
=0

X3=Earnings Before Interest and Taxes/Total Assets
=(Pre-Tax Income - Interest Expense)/Total Assets
=(116.4 - -219.3)/15817.9
=0.0212

X4=Market Value Equity/Book Value of Total Liabilities
=Market Cap/Total Liabilities
=3051.945/8809.7
=0.3464

X5=Revenue/Total Assets
=21481.7/15817.9
=1.3581

The zones of discrimination were as such:

Distress Zones - 1.81 < Grey Zones < 2.99 - Safe Zones

Dustin Group AB has a Altman Z-Score of 1.69 indicating it is in Distress Zones.

Study by Altman found that companies that are in Distress Zone have more than 80% of chances of bankruptcy in two years.


Dustin Group AB  (LTS:0R5W) Altman Z-Score Explanation

X1: The Working Capital/Total Assets (WC/TA) ratio is a measure of the net liquid assets of the firm relative to the total capitalization. Working capital is defined as the difference between current assets and current liabilities. Ordinarily, a firm experiencing consistent operating losses will have shrinking current assets in relation to total assets. Altman found this one proved to be the most valuable liquidity ratio comparing with the current ratio and the quick ratio. This is however the least significant of the five factors.

X2: Retained Earnings/Total Assets: the RE/TA ratio measures the leverage of a firm. Retained earnings is the account which reports the total amount of reinvested earnings and/or losses of a firm over its entire life. Those firms with high RE, relative to TA, have financed their assets through retention of profits and have not utilized as much debt.

X3, Earnings Before Interest and Taxes/Total Assets (EBIT/TA): This ratio is a measure of the true productivity of the firm's assets, independent of any tax or leverage factors. Since a firm's ultimate existence is based on the earning power of its assets, this ratio appears to be particularly appropriate for studies dealing with corporate failure. This ratio continually outperforms other profitability measures, including cash flow.

X4, Market Value of Equity/Book Value of Total Liabilities (MVE/TL): The measure shows how much the firm's assets can decline in value (measured by market value of equity plus debt) before the liabilities exceed the assets and the firm becomes insolvent.

X5, Revenue/Total Assets (S/TA): The capital-turnover ratio is a standard financial ratio illustrating the sales generating ability of the firm's assets.

Read more about Altman Z-Score and the original research.


Be Aware

Altman Z-Score does not apply to financial companies.


Dustin Group AB Altman Z-Score Related Terms

Thank you for viewing the detailed overview of Dustin Group AB's Altman Z-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Dustin Group AB Business Description

Traded in Other Exchanges
Address
Augustendalsvagen 7, Nacka Strand, SWE, SE-131 52
Dustin Group AB operates as a IT resellers in the Nordic region. It offers a broad range of hardware, software and associated services and solutions. It operates through the following business segments: Small and Medium-sized Businesses; Large Corporate and Public Sector and Business to Consumer. The company generates maximum revenue from the Large Corporate and Public Sector (LCP) segment. Geographically, it derives a majority of revenue from Sweden. Its product offering comprises computers, tablets, accessories, phones, audio and video equipment, office equipment, and software.

Dustin Group AB Headlines

No Headlines