GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Trajano Iberia SOCIMI SA (XMAD:YTRA) » Definitions » Beneish M-Score

Trajano Iberia SOCIMI (XMAD:YTRA) Beneish M-Score : -2.64 (As of Jun. 09, 2024)


View and export this data going back to 2015. Start your Free Trial

What is Trajano Iberia SOCIMI 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 -2.64 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XMAD:YTRA' s Beneish M-Score Range Over the Past 10 Years
Min: -2.68   Med: -2.58   Max: -1.13
Current: -2.64

During the past 9 years, the highest Beneish M-Score of Trajano Iberia SOCIMI was -1.13. The lowest was -2.68. And the median was -2.58.


Trajano Iberia SOCIMI Beneish M-Score Historical Data

The historical data trend for Trajano Iberia SOCIMI'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.

Trajano Iberia SOCIMI Beneish M-Score Chart

Trajano Iberia SOCIMI Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -2.36 -2.12 -2.59 -1.13 -2.64

Trajano Iberia SOCIMI Semi-Annual Data
Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
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 -2.59 - -1.13 - -2.64

Competitive Comparison of Trajano Iberia SOCIMI's Beneish M-Score

For the REIT - Retail subindustry, Trajano Iberia SOCIMI'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.


Trajano Iberia SOCIMI's Beneish M-Score Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Trajano Iberia SOCIMI's Beneish M-Score distribution charts can be found below:

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



Trajano Iberia SOCIMI 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 Trajano Iberia SOCIMI 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 * 0.7351+0.528 * 1+0.404 * 1.0244+0.892 * 1.0055+0.115 * 0.9408
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9745+4.679 * 0.015574-0.327 * 1.0185
=-2.64

* 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 €1.81 Mil.
Revenue was €13.10 Mil.
Gross Profit was €13.10 Mil.
Total Current Assets was €10.52 Mil.
Total Assets was €157.18 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.67 Mil.
Selling, General, & Admin. Expense(SGA) was €2.58 Mil.
Total Current Liabilities was €7.08 Mil.
Long-Term Debt & Capital Lease Obligation was €75.34 Mil.
Net Income was €2.02 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €-0.42 Mil.
Total Receivables was €2.45 Mil.
Revenue was €13.02 Mil.
Gross Profit was €13.02 Mil.
Total Current Assets was €14.06 Mil.
Total Assets was €159.76 Mil.
Property, Plant and Equipment(Net PPE) was €0.18 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.85 Mil.
Selling, General, & Admin. Expense(SGA) was €2.64 Mil.
Total Current Liabilities was €4.40 Mil.
Long-Term Debt & Capital Lease Obligation was €77.85 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)
=(1.811 / 13.096) / (2.45 / 13.024)
=0.138286 / 0.188114
=0.7351

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)
=(13.024 / 13.024) / (13.096 / 13.096)
=1 / 1
=1

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 - (10.521 + 0) / 157.183) / (1 - (14.061 + 0.179) / 159.76)
=0.933065 / 0.910866
=1.0244

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
=13.096 / 13.024
=1.0055

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))
=(2.845 / (2.845 + 0.179)) / (2.666 / (2.666 + 0))
=0.940807 / 1
=0.9408

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)
=(2.583 / 13.096) / (2.636 / 13.024)
=0.197236 / 0.202396
=0.9745

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)
=((75.335 + 7.083) / 157.183) / ((77.846 + 4.401) / 159.76)
=0.524344 / 0.514816
=1.0185

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
=(2.024 - 0 - -0.424) / 157.183
=0.015574

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.

Trajano Iberia SOCIMI has a M-score of -2.64 suggests that the company is unlikely to be a manipulator.


Trajano Iberia SOCIMI Beneish M-Score Related Terms

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


Trajano Iberia SOCIMI (XMAD:YTRA) Business Description

Traded in Other Exchanges
N/A
Address
Zurbano 49, oficina 10, Madrid, ESP, 28010
Trajano Iberia SOCIMI SA manages a portfolio of two shopping centres and a mixed use office/high street retail. Its assets include NOSSO SHOPPING DOURO and ALCALA MAGNA.