GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Chemins de Fer Departementaux (XPAR:MLCFD) » Definitions » Beneish M-Score

Chemins de Fer Departementaux (XPAR:MLCFD) Beneish M-Score : -3.28 (As of May. 11, 2024)


View and export this data going back to 2000. Start your Free Trial

What is Chemins de Fer Departementaux 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 -3.28 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Chemins de Fer Departementaux's Beneish M-Score or its related term are showing as below:

XPAR:MLCFD' s Beneish M-Score Range Over the Past 10 Years
Min: -3.28   Med: -2.29   Max: -0.96
Current: -3.28

During the past 7 years, the highest Beneish M-Score of Chemins de Fer Departementaux was -0.96. The lowest was -3.28. And the median was -2.29.


Chemins de Fer Departementaux Beneish M-Score Historical Data

The historical data trend for Chemins de Fer Departementaux'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.

Chemins de Fer Departementaux Beneish M-Score Chart

Chemins de Fer Departementaux Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial -0.96 -2.29 -2.34 -2.18 -3.28

Chemins de Fer Departementaux Semi-Annual Data
Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score Get a 7-Day Free Trial -0.96 -2.29 -2.34 -2.18 -3.28

Competitive Comparison of Chemins de Fer Departementaux's Beneish M-Score

For the Railroads subindustry, Chemins de Fer Departementaux'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.


Chemins de Fer Departementaux's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Chemins de Fer Departementaux's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Chemins de Fer Departementaux's Beneish M-Score falls into.



Chemins de Fer Departementaux 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 Chemins de Fer Departementaux 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 * 1.0513+0.528 * -0.8152+0.404 * 1.11+0.892 * 0.963+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.015251-0.327 * 1.4348
=-3.28

* 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 (Dec22) TTM:Last Year (Dec21) TTM:
Total Receivables was €2.04 Mil.
Revenue was €0.89 Mil.
Gross Profit was €-0.20 Mil.
Total Current Assets was €11.28 Mil.
Total Assets was €28.72 Mil.
Property, Plant and Equipment(Net PPE) was €4.93 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €0.58 Mil.
Long-Term Debt & Capital Lease Obligation was €7.73 Mil.
Net Income was €0.44 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €0.00 Mil.
Total Receivables was €2.01 Mil.
Revenue was €0.92 Mil.
Gross Profit was €0.17 Mil.
Total Current Assets was €10.58 Mil.
Total Assets was €25.68 Mil.
Property, Plant and Equipment(Net PPE) was €5.03 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €0.26 Mil.
Total Current Liabilities was €0.42 Mil.
Long-Term Debt & Capital Lease Obligation was €4.76 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)
=(2.035 / 0.885) / (2.01 / 0.919)
=2.299435 / 2.18716
=1.0513

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)
=(0.171 / 0.919) / (-0.202 / 0.885)
=0.186072 / -0.228249
=-0.8152

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 - (11.284 + 4.93) / 28.72) / (1 - (10.577 + 5.027) / 25.677)
=0.435446 / 0.392297
=1.11

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
=0.885 / 0.919
=0.963

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 / (0 + 5.027)) / (0 / (0 + 4.93))
=0 / 0
=1

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 / 0.885) / (0.258 / 0.919)
=0 / 0.28074
=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)
=((7.731 + 0.577) / 28.72) / ((4.756 + 0.421) / 25.677)
=0.289276 / 0.20162
=1.4348

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
=(0.438 - 0 - 0) / 28.72
=0.015251

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.

Chemins de Fer Departementaux has a M-score of -3.28 suggests that the company is unlikely to be a manipulator.


Chemins de Fer Departementaux Beneish M-Score Related Terms

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


Chemins de Fer Departementaux (XPAR:MLCFD) Business Description

Traded in Other Exchanges
N/A
Address
9-11 rue Benoit Malon, Suresnes, Paris, FRA, 92150
Chemins de Fer Departementaux designs, constructs and installs railroad materials and equipment. The company's products includes locomotives, maneuvering and line locomotives, rail-road engines, rail cars, passenger cars, funiculars and electric rail car branches.

Chemins de Fer Departementaux (XPAR:MLCFD) Headlines

No Headlines