GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Migdalor- Alternative Products Ltd (XTAE:MGDA) » Definitions » Beneish M-Score

Migdalor- Alternative Products (XTAE:MGDA) Beneish M-Score : 3.25 (As of May. 27, 2024)


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

What is Migdalor- Alternative Products 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.

Warning Sign:

Beneish M-Score 3.25 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Migdalor- Alternative Products's Beneish M-Score or its related term are showing as below:

XTAE:MGDA' s Beneish M-Score Range Over the Past 10 Years
Min: -1.58   Med: -1.52   Max: 3.25
Current: 3.25

During the past 5 years, the highest Beneish M-Score of Migdalor- Alternative Products was 3.25. The lowest was -1.58. And the median was -1.52.


Migdalor- Alternative Products Beneish M-Score Historical Data

The historical data trend for Migdalor- Alternative Products'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.

Migdalor- Alternative Products Beneish M-Score Chart

Migdalor- Alternative Products Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
- - -1.52 -1.58 3.25

Migdalor- Alternative Products Semi-Annual Data
Dec18 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only - -1.58 - 3.25 -

Competitive Comparison of Migdalor- Alternative Products's Beneish M-Score

For the Asset Management subindustry, Migdalor- Alternative Products'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.


Migdalor- Alternative Products's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Migdalor- Alternative Products's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Migdalor- Alternative Products's Beneish M-Score falls into.



Migdalor- Alternative Products 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 Migdalor- Alternative Products 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 * 2.2481+0.528 * 0.8856+0.404 * 0.5032+0.892 * 1.007+0.115 * 38.9979
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3677+4.679 * 0.130022-0.327 * 1.2476
=3.25

* 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 ₪17.83 Mil.
Revenue was ₪34.69 Mil.
Gross Profit was ₪25.51 Mil.
Total Current Assets was ₪58.95 Mil.
Total Assets was ₪78.83 Mil.
Property, Plant and Equipment(Net PPE) was ₪17.96 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪0.12 Mil.
Selling, General, & Admin. Expense(SGA) was ₪13.14 Mil.
Total Current Liabilities was ₪8.71 Mil.
Long-Term Debt & Capital Lease Obligation was ₪12.28 Mil.
Net Income was ₪0.86 Mil.
Gross Profit was ₪0.00 Mil.
Cash Flow from Operations was ₪-9.39 Mil.
Total Receivables was ₪7.87 Mil.
Revenue was ₪34.45 Mil.
Gross Profit was ₪22.44 Mil.
Total Current Assets was ₪75.89 Mil.
Total Assets was ₪80.13 Mil.
Property, Plant and Equipment(Net PPE) was ₪0.35 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪0.13 Mil.
Selling, General, & Admin. Expense(SGA) was ₪9.54 Mil.
Total Current Liabilities was ₪16.80 Mil.
Long-Term Debt & Capital Lease Obligation was ₪0.29 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)
=(17.825 / 34.693) / (7.874 / 34.453)
=0.513792 / 0.228543
=2.2481

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)
=(22.435 / 34.453) / (25.51 / 34.693)
=0.651177 / 0.735307
=0.8856

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 - (58.949 + 17.958) / 78.833) / (1 - (75.885 + 0.35) / 80.125)
=0.024431 / 0.048549
=0.5032

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
=34.693 / 34.453
=1.007

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))
=(0.125 / (0.125 + 0.35)) / (0.122 / (0.122 + 17.958))
=0.263158 / 0.006748
=38.9979

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)
=(13.144 / 34.693) / (9.544 / 34.453)
=0.378866 / 0.277015
=1.3677

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)
=((12.28 + 8.705) / 78.833) / ((0.294 + 16.802) / 80.125)
=0.266196 / 0.213367
=1.2476

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
=(0.86 - 0 - -9.39) / 78.833
=0.130022

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.

Migdalor- Alternative Products has a M-score of 3.25 signals that the company is likely to be a manipulator.


Migdalor- Alternative Products Beneish M-Score Related Terms

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


Migdalor- Alternative Products (XTAE:MGDA) Business Description

Traded in Other Exchanges
N/A
Address
7 Gazit street, Petah Tikva, ISR, 4927987
Migdalor- Alternative Products Ltd develops a wide range of investment products in a variety of platforms and fields. It allows clients to build an optimal alternative investment portfolio while maintaining the return/risk ratio that suits their needs. Its investment products include Real estate-backed transactions in debt or equity tracks, Hedge funds, and Low-risk funds that maximize return.

Migdalor- Alternative Products (XTAE:MGDA) Headlines

No Headlines