GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Regulated » TNS energo Rostov-on-Don PJSC (MIC:RTSB) » Definitions » Beneish M-Score

TNS energo Rostov-on-Don PJSC (MIC:RTSB) Beneish M-Score : -3.15 (As of May. 28, 2024)


View and export this data going back to 2005. Start your Free Trial

What is TNS energo Rostov-on-Don PJSC 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 -3.15 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for TNS energo Rostov-on-Don PJSC's Beneish M-Score or its related term are showing as below:

MIC:RTSB' s Beneish M-Score Range Over the Past 10 Years
Min: -30.87   Med: -2.56   Max: 2.61
Current: -3.15

During the past 12 years, the highest Beneish M-Score of TNS energo Rostov-on-Don PJSC was 2.61. The lowest was -30.87. And the median was -2.56.


TNS energo Rostov-on-Don PJSC Beneish M-Score Historical Data

The historical data trend for TNS energo Rostov-on-Don PJSC'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.

TNS energo Rostov-on-Don PJSC Beneish M-Score Chart

TNS energo Rostov-on-Don PJSC Annual Data
Trend Dec11 Dec12 Dec13 Dec14 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.60 -3.07 -0.91 -2.51 -3.15

TNS energo Rostov-on-Don PJSC Semi-Annual Data
Dec12 Jun13 Dec13 Jun14 Dec14 Jun15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Jun23
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 -2.51 - -3.15 - -

Competitive Comparison of TNS energo Rostov-on-Don PJSC's Beneish M-Score

For the Utilities - Regulated Electric subindustry, TNS energo Rostov-on-Don PJSC'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.


TNS energo Rostov-on-Don PJSC's Beneish M-Score Distribution in the Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, TNS energo Rostov-on-Don PJSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where TNS energo Rostov-on-Don PJSC's Beneish M-Score falls into.



TNS energo Rostov-on-Don PJSC 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 TNS energo Rostov-on-Don PJSC 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 * 0.818+0.528 * 0.8853+0.404 * 1.165+0.892 * 1.1051+0.115 * 1.4364
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8352+4.679 * -0.152026-0.327 * 0.9164
=-3.15

* 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 (Dec21) TTM:Last Year (Dec20) TTM:
Total Receivables was ₽5,411 Mil.
Revenue was ₽48,628 Mil.
Gross Profit was ₽-2,776 Mil.
Total Current Assets was ₽6,302 Mil.
Total Assets was ₽8,294 Mil.
Property, Plant and Equipment(Net PPE) was ₽747 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽63 Mil.
Selling, General, & Admin. Expense(SGA) was ₽324 Mil.
Total Current Liabilities was ₽8,796 Mil.
Long-Term Debt & Capital Lease Obligation was ₽0 Mil.
Net Income was ₽869 Mil.
Gross Profit was ₽0 Mil.
Cash Flow from Operations was ₽2,130 Mil.
Total Receivables was ₽5,985 Mil.
Revenue was ₽44,002 Mil.
Gross Profit was ₽-2,224 Mil.
Total Current Assets was ₽7,562 Mil.
Total Assets was ₽9,404 Mil.
Property, Plant and Equipment(Net PPE) was ₽630 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽79 Mil.
Selling, General, & Admin. Expense(SGA) was ₽351 Mil.
Total Current Liabilities was ₽10,857 Mil.
Long-Term Debt & Capital Lease Obligation was ₽26 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)
=(5410.717 / 48627.729) / (5985.448 / 44002.085)
=0.111268 / 0.136026
=0.818

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)
=(-2223.76 / 44002.085) / (-2775.802 / 48627.729)
=-0.050538 / -0.057083
=0.8853

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 - (6301.77 + 747.099) / 8294.338) / (1 - (7561.814 + 630.196) / 9404.151)
=0.150159 / 0.128894
=1.165

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
=48627.729 / 44002.085
=1.1051

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))
=(78.973 / (78.973 + 630.196)) / (62.79 / (62.79 + 747.099))
=0.11136 / 0.077529
=1.4364

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)
=(324.176 / 48627.729) / (351.18 / 44002.085)
=0.006666 / 0.007981
=0.8352

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 + 8795.593) / 8294.338) / ((25.527 + 10856.649) / 9404.151)
=1.060433 / 1.157167
=0.9164

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
=(869.444 - 0 - 2130.403) / 8294.338
=-0.152026

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.

TNS energo Rostov-on-Don PJSC has a M-score of -3.15 suggests that the company is unlikely to be a manipulator.


TNS energo Rostov-on-Don PJSC Beneish M-Score Related Terms

Thank you for viewing the detailed overview of TNS energo Rostov-on-Don PJSC's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


TNS energo Rostov-on-Don PJSC (MIC:RTSB) Business Description

Traded in Other Exchanges
Address
19/2 B. Sukharevskiy Lane, Moscow, RUS, 127051
TNS energo Rostov-on-Don PJSC sells electric energy as well as provides services including installations, repairs and adjustments.

TNS energo Rostov-on-Don PJSC (MIC:RTSB) Headlines

No Headlines