GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Titania Holding AB (OSTO:TITA B) » Definitions » Beneish M-Score

Titania Holding AB (OSTO:TITA B) Beneish M-Score : -2.37 (As of Jun. 01, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Titania Holding AB 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 -2.37 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:TITA B' s Beneish M-Score Range Over the Past 10 Years
Min: -3.89   Med: -1.81   Max: 75.73
Current: -2.37

During the past 6 years, the highest Beneish M-Score of Titania Holding AB was 75.73. The lowest was -3.89. And the median was -1.81.


Titania Holding AB Beneish M-Score Historical Data

The historical data trend for Titania Holding AB'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.

Titania Holding AB Beneish M-Score Chart

Titania Holding AB Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -3.89 75.73

Titania Holding AB Quarterly Data
Dec18 Dec19 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -1.97 -1.81 13.38 75.73 -2.37

Competitive Comparison of Titania Holding AB's Beneish M-Score

For the Real Estate - Development subindustry, Titania Holding AB'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.


Titania Holding AB's Beneish M-Score Distribution in the Real Estate Industry

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

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



Titania Holding AB 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 Titania Holding AB 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 * 2.264+0.528 * -0.4174+0.404 * 1.1066+0.892 * 0.3471+0.115 * 0.4922
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.040367-0.327 * 1.2171
=-2.37

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was kr20.25 Mil.
Revenue was 17.71 + 15.589 + 16.818 + 18.714 = kr68.83 Mil.
Gross Profit was 13.845 + -145.18 + 20.976 + 19.016 = kr-91.34 Mil.
Total Current Assets was kr168.10 Mil.
Total Assets was kr2,355.09 Mil.
Property, Plant and Equipment(Net PPE) was kr10.85 Mil.
Depreciation, Depletion and Amortization(DDA) was kr9.75 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.00 Mil.
Total Current Liabilities was kr940.24 Mil.
Long-Term Debt & Capital Lease Obligation was kr656.15 Mil.
Net Income was -3.998 + 34.776 + 2.728 + -37.639 = kr-4.13 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0.00 Mil.
Cash Flow from Operations was 188.301 + -247.92 + -21.341 + -18.24 = kr-99.20 Mil.
Total Receivables was kr25.77 Mil.
Revenue was 13.357 + 11.897 + 155.634 + 17.41 = kr198.30 Mil.
Gross Profit was 9.442 + 18.903 + 69.135 + 12.354 = kr109.83 Mil.
Total Current Assets was kr243.48 Mil.
Total Assets was kr1,660.99 Mil.
Property, Plant and Equipment(Net PPE) was kr30.52 Mil.
Depreciation, Depletion and Amortization(DDA) was kr9.27 Mil.
Selling, General, & Admin. Expense(SGA) was kr26.85 Mil.
Total Current Liabilities was kr84.43 Mil.
Long-Term Debt & Capital Lease Obligation was kr840.64 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)
=(20.25 / 68.831) / (25.768 / 198.298)
=0.294199 / 0.129946
=2.264

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)
=(109.834 / 198.298) / (-91.343 / 68.831)
=0.553884 / -1.327062
=-0.4174

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 - (168.098 + 10.848) / 2355.093) / (1 - (243.475 + 30.519) / 1660.987)
=0.924017 / 0.835041
=1.1066

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
=68.831 / 198.298
=0.3471

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))
=(9.268 / (9.268 + 30.519)) / (9.746 / (9.746 + 10.848))
=0.23294 / 0.473245
=0.4922

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)
=(0 / 68.831) / (26.849 / 198.298)
=0 / 0.135397
=0

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)
=((656.15 + 940.238) / 2355.093) / ((840.644 + 84.433) / 1660.987)
=0.677845 / 0.556944
=1.2171

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
=(-4.133 - 0 - -99.2) / 2355.093
=0.040367

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.

Titania Holding AB has a M-score of -2.37 suggests that the company is unlikely to be a manipulator.


Titania Holding AB Beneish M-Score Related Terms

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


Titania Holding AB (OSTO:TITA B) Business Description

Traded in Other Exchanges
N/A
Address
Jakobsbergsgatan 22, Stockholm, SWE, 111 44
Titania Holding AB is a real estate company. Its business consists of project development, production and management. The company focuses on large-scale tenancy projects in the Stockholm region.

Titania Holding AB (OSTO:TITA B) Headlines

No Headlines