GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Aptiv PLC (NYSE:APTV) » Definitions » Beneish M-Score

Aptiv (APTV) Beneish M-Score : -2.33 (As of Oct. 08, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Aptiv 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 -2.33 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

APTV' s Beneish M-Score Range Over the Past 10 Years
Min: -3   Med: -2.42   Max: -1.98
Current: -2.33

During the past 13 years, the highest Beneish M-Score of Aptiv was -1.98. The lowest was -3.00. And the median was -2.42.


Aptiv Beneish M-Score Historical Data

The historical data trend for Aptiv'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.

Aptiv Beneish M-Score Chart

Aptiv 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 -2.67 -2.40 -2.63 -2.23 -2.21

Aptiv Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24
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 -2.30 -2.10 -2.21 -2.25 -2.33

Competitive Comparison of Aptiv's Beneish M-Score

For the Auto Parts subindustry, Aptiv'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.


Aptiv's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Aptiv's Beneish M-Score distribution charts can be found below:

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



Aptiv 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 Aptiv 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 * 0.9461+0.528 * 0.9149+0.404 * 1.0462+0.892 * 1.037+0.115 * 0.9168
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1454+4.679 * 0.043715-0.327 * 0.9244
=-2.33

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was $3,949 Mil.
Revenue was 5051 + 4901 + 4919 + 5114 = $19,985 Mil.
Gross Profit was 968 + 878 + 922 + 893 = $3,661 Mil.
Total Current Assets was $8,829 Mil.
Total Assets was $24,751 Mil.
Property, Plant and Equipment(Net PPE) was $4,246 Mil.
Depreciation, Depletion and Amortization(DDA) was $950 Mil.
Selling, General, & Admin. Expense(SGA) was $1,512 Mil.
Total Current Liabilities was $5,908 Mil.
Long-Term Debt & Capital Lease Obligation was $5,941 Mil.
Net Income was 938 + 218 + 905 + 1629 = $3,690 Mil.
Non Operating Income was 565 + -44 + -138 + -32 = $351 Mil.
Cash Flow from Operations was 643 + 244 + 624 + 746 = $2,257 Mil.
Total Receivables was $4,025 Mil.
Revenue was 5200 + 4818 + 4640 + 4614 = $19,272 Mil.
Gross Profit was 864 + 760 + 813 + 793 = $3,230 Mil.
Total Current Assets was $8,072 Mil.
Total Assets was $22,098 Mil.
Property, Plant and Equipment(Net PPE) was $4,062 Mil.
Depreciation, Depletion and Amortization(DDA) was $818 Mil.
Selling, General, & Admin. Expense(SGA) was $1,273 Mil.
Total Current Liabilities was $4,589 Mil.
Long-Term Debt & Capital Lease Obligation was $6,855 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)
=(3949 / 19985) / (4025 / 19272)
=0.197598 / 0.208852
=0.9461

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)
=(3230 / 19272) / (3661 / 19985)
=0.167601 / 0.183187
=0.9149

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 - (8829 + 4246) / 24751) / (1 - (8072 + 4062) / 22098)
=0.471739 / 0.450901
=1.0462

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
=19985 / 19272
=1.037

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))
=(818 / (818 + 4062)) / (950 / (950 + 4246))
=0.167623 / 0.182833
=0.9168

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)
=(1512 / 19985) / (1273 / 19272)
=0.075657 / 0.066054
=1.1454

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)
=((5941 + 5908) / 24751) / ((6855 + 4589) / 22098)
=0.478728 / 0.517875
=0.9244

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
=(3690 - 351 - 2257) / 24751
=0.043715

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.

Aptiv has a M-score of -2.33 suggests that the company is unlikely to be a manipulator.


Aptiv Business Description

Traded in Other Exchanges
Address
5 Hanover Quay, Grand Canal Dock, Dublin, IRL, D02 VY79
Aptiv's signal and power solutions segment supplies components and systems that make up a vehicle's electrical system, including wiring assemblies and harnesses, connectors, electrical centers, and hybrid electrical systems. The advanced safety and user experience segment provides body controls, infotainment and connectivity systems, passive and active safety electronics, advanced driver-assist technologies, and displays, as well as the development of software for these systems. In 2023, Aptiv's top 10 customers accounted for 54% of revenue, all of which were less than 10%. Historically, General Motors, Stellantis, Ford, and Volkswagen, have been the firms largest customers. North America, Europe, and Asia represented approximately 37%, 33%, and 28% of total 2023 revenue, respectively.
Executives
Kevin P Clark officer: VP & CFO
Nancy E Cooper director 26 CHERRY TREE LANE, RIVERSIDE CT 06878
William T. Presley officer: SVP & President, S&PS 5725 INNOVATION DRIVE, TROY MI 48098
Benjamin Lyon officer: SVP & CTO 1900 SKYHAWK STREET, ALAMEDA CA 94501
Joseph R Massaro officer: SVP and CFO 5725 DELPHI DRIVE, TROY MI 48098
Matthew M Cole officer: SVP & President, ASUX ONE VILLAGE CENTER DRIVE, VAN BUREN TOWNSHIP MI 48111
Obed D. Louissaint officer: SVP & Chief People Officer 5725 INNOVATION DRIVE, TROY MI 48098
Sophia Velastegui officer: SVP & Chief Product Officer 21300 VICTORY BLVD., 12TH FLOOR, WOODLAND HILLS CA 91367
Mariya K. Trickett officer: SVP and CHRO 5725 INNOVATION DRIVE, TROY MI 48098
Merit E Janow director C/O TRIMBLE INC., 935 STEWART DRIVE, SUNNYVALE CA 94085
De Vos Glen W. officer: SVP & CTO 5725 INNOVATION DRIVE, TROY MI 48098
Katherine H Ramundo officer: SVP, CLO, CCO & Secretary C/O APTIV, 5725 INNOVATION DRIVE, TROY MI 48098
David M Sherbin officer: VP, GC & Secretary 4181 AO SOUTHMOOR LANE, WEST BLOOMFIELD MI 48323
Richard L Clemmer director P O BOX 34552, LAS VEGAS NV 89129
Joseph L Hooley director STATE STREET CORPORATION, ONE LINCOLN STREET, BOSTON MA 02111