FMX has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
The zones of discrimination for M-Score is as such:
An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.
Fomento Economico Mexicano SAB de CV has a M-score of -2.34 suggests that the company is not a manipulator.
During the past 13 years, the highest Beneish M-Score of Fomento Economico Mexicano SAB de CV was -1.34. The lowest was -3.14. And the median was -2.53.
The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (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 Fomento Economico Mexicano SAB de CV 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 * 1.2572||+||0.528 * 1.0115||+||0.404 * 1.0563||+||0.892 * 1.0851||+||0.115 * 0.9892|
|-||0.172 * SGAI||+||4.679 * TATA||-||0.327 * LVGI|
|-||0.172 * 1.0083||+||4.679 * -0.0337||-||0.327 * 1.1127|
|This Year (Jun14) TTM:||Last Year (Jun13) TTM:|
|Accounts Receivable was $944 Mil.|
Revenue was 5461.9351859 + 4915.2827734 + 5557.40432612 + 4924.33805419 = $20,859 Mil.
Gross Profit was 2291.12462474 + 2028.85130481 + 2408.33459386 + 2081.04987685 = $8,809 Mil.
Total Current Assets was $6,117 Mil.
Total Assets was $28,096 Mil.
Property, Plant and Equipment(Net PPE) was $5,728 Mil.
Depreciation, Depletion and Amortization(DDA) was $733 Mil.
Selling, General & Admin. Expense(SGA) was $6,374 Mil.
Total Current Liabilities was $3,997 Mil.
Long-Term Debt was $5,680 Mil.
Net Income was 232.314679393 + 190.403306038 + 53.3202238693 + 469.981527094 = $946 Mil.
Non Operating Income was -32.7149565084 + 0.229585979949 + -293.22341552 + 44.7967980296 = $-281 Mil.
Cash Flow from Operations was 0 + 0 + 2175.01134473 + 0 = $2,175 Mil.
|Accounts Receivable was $692 Mil.
Revenue was 4861.85550854 + 4604.53875143 + 5130.04095778 + 4626.68630795 = $19,223 Mil.
Gross Profit was 2062.76445698 + 1905.21055219 + 2273.39319471 + 1970.61559932 = $8,212 Mil.
Total Current Assets was $6,537 Mil.
Total Assets was $25,308 Mil.
Property, Plant and Equipment(Net PPE) was $4,915 Mil.
Depreciation, Depletion and Amortization(DDA) was $621 Mil.
Selling, General & Admin. Expense(SGA) was $5,826 Mil.
Total Current Liabilities was $4,350 Mil.
Long-Term Debt was $3,484 Mil.
1. DSRI = Days Sales in Receivables Index
A large increase in DSR could be indicative of revenue inflation.
|DSRI||=||(Receivables_t / Revenue_t)||/||(Receivables_t-1 / Revenue_t-1)|
|=||(944.42306212 / 20858.9603396)||/||(692.289609779 / 19223.1215257)|
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.
|=||(GrossProfit_t-1 / Revenue_t-1)||/||(GrossProfit_t / Revenue_t)|
|=||(2028.85130481 / 19223.1215257)||/||(2291.12462474 / 20858.9603396)|
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
|AQI||=||(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t)||/||(1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)|
|=||(1 - (6117.23500885 + 5728.4273728) / 28095.527673)||/||(1 - (6536.67136812 + 4914.511832) / 25308.1021783)|
4. SGI = Sales Growth Index
Ratio of sales 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.
5. DEPI = Depreciation Index
Measured as the ratio of the rate of depreciation 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))|
|=||(621.45557656 / (621.45557656 + 4914.511832))||/||(733.32324913 / (733.32324913 + 5728.4273728))|
6. SGAI = Sales, General and Administrative expenses Index
The ratio of SGA expenses 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)|
|=||(6374.21362447 / 20858.9603396)||/||(5825.99732899 / 19223.1215257)|
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$sgai= in leverage
|LVGI||=||((LTD_t + CurrentLiabilities_t) / TotalAssets_t)||/||((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)|
|=||((5679.85528443 + 3996.8439689) / 28095.527673)||/||((3483.54489892 + 4350.18022254) / 25308.1021783)|
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
|=||(NetIncome_t - NonOperatingIncome_t||-||CashFlowsfromOperations_t)||/||TotalAssets_t|
|=||(946.019736394 - -280.911988018||-||2175.01134473)||/||28095.527673|
An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.
Fomento Economico Mexicano SAB de CV has a M-score of -2.34 suggests that the company will not be a manipulator.
Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations
Fomento Economico Mexicano SAB de CV Annual Data
Fomento Economico Mexicano SAB de CV Quarterly Data