GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Fundo DE Investimento Imobiliario - BRL Prop II (BSP:BRLA11) » Definitions » Beneish M-Score

Fundo DE Investimento Imobiliario - BRL Prop II (BSP:BRLA11) Beneish M-Score : -1.51 (As of Jun. 17, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Fundo DE Investimento Imobiliario - BRL Prop II 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 -1.51 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Fundo DE Investimento Imobiliario - BRL Prop II's Beneish M-Score or its related term are showing as below:

BSP:BRLA11' s Beneish M-Score Range Over the Past 10 Years
Min: -1.51   Med: -1.51   Max: -1.51
Current: -1.51

During the past 3 years, the highest Beneish M-Score of Fundo DE Investimento Imobiliario - BRL Prop II was -1.51. The lowest was -1.51. And the median was -1.51.


Fundo DE Investimento Imobiliario - BRL Prop II Beneish M-Score Historical Data

The historical data trend for Fundo DE Investimento Imobiliario - BRL Prop II'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.

Fundo DE Investimento Imobiliario - BRL Prop II Beneish M-Score Chart

Fundo DE Investimento Imobiliario - BRL Prop II Annual Data
Trend Jun21 Jun22 Jun23
Beneish M-Score
- - -1.51

Fundo DE Investimento Imobiliario - BRL Prop II Quarterly Data
Jun21 Jun22 Jun23
Beneish M-Score - - -1.51

Competitive Comparison of Fundo DE Investimento Imobiliario - BRL Prop II's Beneish M-Score

For the REIT - Industrial subindustry, Fundo DE Investimento Imobiliario - BRL Prop II'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.


Fundo DE Investimento Imobiliario - BRL Prop II's Beneish M-Score Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Fundo DE Investimento Imobiliario - BRL Prop II's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Fundo DE Investimento Imobiliario - BRL Prop II's Beneish M-Score falls into.



Fundo DE Investimento Imobiliario - BRL Prop II 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 Fundo DE Investimento Imobiliario - BRL Prop II 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 * 1.1516+0.528 * 1+0.404 * 1.0121+0.892 * 1.6685+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8568+4.679 * -0.009219-0.327 * 0.2449
=-1.51

* 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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was R$3.52 Mil.
Revenue was R$30.85 Mil.
Gross Profit was R$30.85 Mil.
Total Current Assets was R$6.85 Mil.
Total Assets was R$495.82 Mil.
Property, Plant and Equipment(Net PPE) was R$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was R$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was R$1.58 Mil.
Total Current Liabilities was R$4.92 Mil.
Long-Term Debt & Capital Lease Obligation was R$0.00 Mil.
Net Income was R$22.90 Mil.
Gross Profit was R$0.00 Mil.
Cash Flow from Operations was R$27.47 Mil.
Total Receivables was R$1.83 Mil.
Revenue was R$18.49 Mil.
Gross Profit was R$18.49 Mil.
Total Current Assets was R$9.16 Mil.
Total Assets was R$357.58 Mil.
Property, Plant and Equipment(Net PPE) was R$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was R$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was R$1.11 Mil.
Total Current Liabilities was R$14.49 Mil.
Long-Term Debt & Capital Lease Obligation was R$0.00 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)
=(3.52 / 30.854) / (1.832 / 18.492)
=0.114086 / 0.09907
=1.1516

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)
=(18.492 / 18.492) / (30.854 / 30.854)
=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 - (6.847 + 0) / 495.816) / (1 - (9.16 + 0) / 357.583)
=0.98619 / 0.974384
=1.0121

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
=30.854 / 18.492
=1.6685

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 + 0)) / (0 / (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)
=(1.584 / 30.854) / (1.108 / 18.492)
=0.051339 / 0.059918
=0.8568

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 + 4.919) / 495.816) / ((0 + 14.486) / 357.583)
=0.009921 / 0.040511
=0.2449

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
=(22.896 - 0 - 27.467) / 495.816
=-0.009219

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.

Fundo DE Investimento Imobiliario - BRL Prop II has a M-score of -1.51 signals that the company is likely to be a manipulator.


Fundo DE Investimento Imobiliario - BRL Prop II Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Fundo DE Investimento Imobiliario - BRL Prop II's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Fundo DE Investimento Imobiliario - BRL Prop II (BSP:BRLA11) Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
Website
Fundo DE Investimento Imobiliario - BRL Prop II is a real estate investment trust. The company's purpose is to obtain income and capital gains through the exploration of real estate projects in the logistics sector.

Fundo DE Investimento Imobiliario - BRL Prop II (BSP:BRLA11) Headlines

No Headlines