BB Seguridade Participacoes 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 BB Seguridade Participacoes 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 * 1.1037 | + | 0.528 * 1 | + | 0.404 * 0.9878 | + | 0.892 * 1.0908 | + | 0.115 * 0.9825 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0333 | + | 4.679 * 0.232553 | - | 0.327 * 0.6709 |
| = | -1.12 |
* 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 R$2,329 Mil.
Revenue was 1298.398 + 1326.247 + 1204.023 + 1236.388 = R$5,065 Mil.
Gross Profit was 1298.398 + 1326.247 + 1204.023 + 1236.388 = R$5,065 Mil.
Total Current Assets was R$2,334 Mil.
Total Assets was R$18,273 Mil.
Property, Plant and Equipment(Net PPE) was R$0 Mil.
Depreciation, Depletion and Amortization(DDA) was R$1 Mil.
Selling, General, & Admin. Expense(SGA) was R$167 Mil.
Total Current Liabilities was R$3,505 Mil.
Long-Term Debt & Capital Lease Obligation was R$0 Mil.
Net Income was 2097.795 + 2124.276 + 1892.173 + 1832.959 = R$7,947 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = R$0 Mil.
Cash Flow from Operations was 1124.98 + 1280.692 + 1103.368 + 188.801 = R$3,698 Mil.
|
Total Receivables was R$1,934 Mil.
Revenue was 1336.539 + 1262.888 + 1054.547 + 989.624 = R$4,644 Mil.
Gross Profit was 1336.539 + 1262.888 + 1054.547 + 989.624 = R$4,644 Mil.
Total Current Assets was R$1,938 Mil.
Total Assets was R$16,570 Mil.
Property, Plant and Equipment(Net PPE) was R$0 Mil.
Depreciation, Depletion and Amortization(DDA) was R$1 Mil.
Selling, General, & Admin. Expense(SGA) was R$148 Mil.
Total Current Liabilities was R$4,737 Mil.
Long-Term Debt & Capital Lease Obligation was R$0 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) |
| = | (2328.751 / 5065.056) | / | (1934.296 / 4643.598) |
| = | 0.459768 | / | 0.416551 |
| | = | 1.1037 |
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) |
| = | (4643.598 / 4643.598) | / | (5065.056 / 5065.056) |
| = | 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 - (2334.409 + 0.024) / 18272.622) | / | (1 - (1937.863 + 0.047) / 16570.461) |
| = | 0.872244 | / | 0.88305 |
| | = | 0.9878 |
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 |
| = | 5065.056 | / | 4643.598 |
| | = | 1.0908 |
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)) |
| = | (1.285 / (1.285 + 0.047)) | / | (1.303 / (1.303 + 0.024)) |
| = | 0.964715 | / | 0.981914 |
| | = | 0.9825 |
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) |
| = | (167.323 / 5065.056) | / | (148.454 / 4643.598) |
| = | 0.033035 | / | 0.03197 |
| | = | 1.0333 |
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) |
| = | ((0 + 3504.859) / 18272.622) | / | ((0 + 4737.254) / 16570.461) |
| = | 0.191809 | / | 0.285885 |
| | = | 0.6709 |
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 |
| = | (7947.203 - 0 | - | 3697.841) | / | 18272.622 |
| | = | 0.232553 |
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.
BB Seguridade Participacoes has a M-score of -1.12 signals that the company is likely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
BSP:BBSE3 has been successfully added to your