GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Comstock Holding Co Inc (NAS:CHCI) » Definitions » Beneish M-Score

Comstock Holding Co (Comstock Holding Co) Beneish M-Score

: -2.22 (As of Today)
View and export this data going back to 2004. Start your Free Trial

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 -2.22 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

CHCI' s Beneish M-Score Range Over the Past 10 Years
Min: -4.51   Med: -1.82   Max: 11.56
Current: -2.22

During the past 13 years, the highest Beneish M-Score of Comstock Holding Co was 11.56. The lowest was -4.51. And the median was -1.82.


Comstock Holding Co Beneish M-Score Historical Data

The historical data trend for Comstock Holding Co'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.

Comstock Holding Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -4.51 -0.03 -1.94 -1.69 -2.22

Comstock Holding Co Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Beneish M-Score 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 Premium Member Only Premium Member Only Premium Member Only -1.69 -2.39 -2.07 -2.04 -2.22

Competitive Comparison

For the Real Estate - Diversified subindustry, Comstock Holding Co'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.


Comstock Holding Co Beneish M-Score Distribution

For the Real Estate industry and Real Estate sector, Comstock Holding Co's Beneish M-Score distribution charts can be found below:

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



Comstock Holding Co 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 Comstock Holding Co 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 * 1.215+0.528 * 0.9682+0.404 * 0.8353+0.892 * 1.1376+0.115 * 0.8786
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1358+4.679 * -0.002223-0.327 * 0.7897
=-2.22

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was $5.25 Mil.
Revenue was 11.016 + 14.463 + 8.967 + 10.275 = $44.72 Mil.
Gross Profit was 2.537 + 5.906 + 1.286 + 1.952 = $11.68 Mil.
Total Current Assets was $24.39 Mil.
Total Assets was $49.94 Mil.
Property, Plant and Equipment(Net PPE) was $7.36 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.21 Mil.
Selling, General, & Admin. Expense(SGA) was $2.31 Mil.
Total Current Liabilities was $6.37 Mil.
Long-Term Debt & Capital Lease Obligation was $6.27 Mil.
Net Income was 1.87 + 4.685 + 0.475 + 0.754 = $7.78 Mil.
Non Operating Income was -0.436 + -0.24 + -0.021 + -0.411 = $-1.11 Mil.
Cash Flow from Operations was 9.365 + 2.011 + 0.193 + -2.566 = $9.00 Mil.
Total Receivables was $3.80 Mil.
Revenue was 9.302 + 12.813 + 8.467 + 8.731 = $39.31 Mil.
Gross Profit was 2.043 + 4.467 + 1.636 + 1.796 = $9.94 Mil.
Total Current Assets was $15.78 Mil.
Total Assets was $42.47 Mil.
Property, Plant and Equipment(Net PPE) was $8.17 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.21 Mil.
Selling, General, & Admin. Expense(SGA) was $1.78 Mil.
Total Current Liabilities was $6.49 Mil.
Long-Term Debt & Capital Lease Obligation was $7.13 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)
=(5.245 / 44.721) / (3.795 / 39.313)
=0.117283 / 0.096533
=1.215

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)
=(9.942 / 39.313) / (11.681 / 44.721)
=0.252893 / 0.261197
=0.9682

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 - (24.386 + 7.357) / 49.939) / (1 - (15.781 + 8.165) / 42.473)
=0.364365 / 0.436207
=0.8353

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
=44.721 / 39.313
=1.1376

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))
=(0.206 / (0.206 + 8.165)) / (0.212 / (0.212 + 7.357))
=0.024609 / 0.028009
=0.8786

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)
=(2.305 / 44.721) / (1.784 / 39.313)
=0.051542 / 0.045379
=1.1358

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)
=((6.273 + 6.373) / 49.939) / ((7.127 + 6.492) / 42.473)
=0.253229 / 0.320651
=0.7897

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
=(7.784 - -1.108 - 9.003) / 49.939
=-0.002223

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.

Comstock Holding Co has a M-score of -2.22 suggests that the company is unlikely to be a manipulator.


Comstock Holding Co Beneish M-Score Related Terms

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


Comstock Holding Co (Comstock Holding Co) Business Description

Traded in Other Exchanges
Address
1900 Reston Metro Plaza, 10th Floor, Reston, VA, USA, 20190
Comstock Holding Co Inc is a developer and manager of mixed-use and transit-oriented properties with operations that are majorly focused on the Washington, D.C. metropolitan area. It provides a broad range of asset management services to customers and partners, composed primarily of private and institutional owners, investors in commercial, residential, and mixed-use real estate, and various governmental bodies seeking to leverage the potential of public-private partnerships.
Executives
David Peter Paul director C/O JBG/OPERATING PARTNERS, 4445 WILLARD AVENUE, SUITE 400, CHEVY CHASE MD 20815
Thomas Joseph Holly director 1900 RESTON METRO PLAZA, 10TH FLOOR, RESTON VA 20190
Dwight C Schar 10 percent owner C/O NVR INC, 7601 LEWINSVILLE ROAD SUITE 300, MCLEEAN VA 22102
Ivy Zelman director 9 WEST 57TH STREET, 39TH FLOOR, NEW YORK NY 10019
James A Maccutcheon director 10770 COLUMBIA PIKE, SILVER SPRING MD 20901
Joseph M Squeri director 11465 SUNSET HILLS ROAD, 4TH FLOOR, RESTON VA 20190
David M Guernsey director 12414 CLIFTON HUNT DRIVE, CLIFTON VA 20124
Timothy Steffan officer: EVP, Asset Management 1886 METRO CENTER DR, 4TH FLOOR, RESTON VA 20190
54, L.c. Fr 10 percent owner 1886 METRO CENTER DRIVE, FOURTH FLOOR, RESTON VA 20190
Comstock Development Services, L.c. 10 percent owner 1886 METRO CENTER DRIVE, FOURTH FLOOR, RESTON VA 20190
Stonehenge Funding, L.c. 10 percent owner 1886 METRO CENTER DRIVE, FOURTH FLOOR, RESTON VA 20190
Christopher Michael Guthrie officer: Chief Financial Officer 1886 METRO CENTER DRIVE, 4TH FLOOR, RESTON VA 20190
Christopher Clemente director, 10 percent owner, officer: Chairman and CEO 11465 SUNSET HILLS ROAD, SUITE 510, RESTON VA 20910
Robert P Pincus director
Jubal R Thompson other: Secretary 11465 SUNSET HILLS ROAD, SUITE 400, RESTON VA 20190

Comstock Holding Co (Comstock Holding Co) Headlines