BCO Estado do Rio Grande do Sul 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 BCO Estado do Rio Grande do Sul 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 | + | 0.528 * 1 | + | 0.404 * 0.983 | + | 0.892 * 1.1269 | + | 0.115 * 1.0597 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.9198 | + | 4.679 * -0.041461 | - | 0.327 * 0.9392 |
| = | -2.53 |
* 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$0 Mil.
Revenue was 2182.238 + 2017.095 + 2146.44 + 1756.765 = R$8,103 Mil.
Gross Profit was 2182.238 + 2017.095 + 2146.44 + 1756.765 = R$8,103 Mil.
Total Current Assets was R$19,586 Mil.
Total Assets was R$125,064 Mil.
Property, Plant and Equipment(Net PPE) was R$601 Mil.
Depreciation, Depletion and Amortization(DDA) was R$371 Mil.
Selling, General, & Admin. Expense(SGA) was R$1,528 Mil.
Total Current Liabilities was R$4,874 Mil.
Long-Term Debt & Capital Lease Obligation was R$4,855 Mil.
Net Income was 303.706 + 127.109 + 247.955 + 191.334 = R$870 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = R$0 Mil.
Cash Flow from Operations was 309.612 + 3224.133 + 2885.191 + -363.543 = R$6,055 Mil.
|
Total Receivables was R$0 Mil.
Revenue was 1936.447 + 1720.536 + 2000.505 + 1532.684 = R$7,190 Mil.
Gross Profit was 1936.447 + 1720.536 + 2000.505 + 1532.684 = R$7,190 Mil.
Total Current Assets was R$16,102 Mil.
Total Assets was R$113,166 Mil.
Property, Plant and Equipment(Net PPE) was R$521 Mil.
Depreciation, Depletion and Amortization(DDA) was R$353 Mil.
Selling, General, & Admin. Expense(SGA) was R$1,474 Mil.
Total Current Liabilities was R$4,374 Mil.
Long-Term Debt & Capital Lease Obligation was R$5,000 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) |
| = | (0 / 8102.538) | / | (0 / 7190.172) |
| = | 0 | / | 0 |
| | = | 1 |
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) |
| = | (7190.172 / 7190.172) | / | (8102.538 / 8102.538) |
| = | 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 - (19585.898 + 601.354) / 125063.684) | / | (1 - (16102.344 + 520.578) / 113166.188) |
| = | 0.838584 | / | 0.853111 |
| | = | 0.983 |
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 |
| = | 8102.538 | / | 7190.172 |
| | = | 1.1269 |
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)) |
| = | (353.191 / (353.191 + 520.578)) | / | (370.821 / (370.821 + 601.354)) |
| = | 0.404216 | / | 0.381434 |
| | = | 1.0597 |
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) |
| = | (1527.982 / 8102.538) | / | (1474.212 / 7190.172) |
| = | 0.188581 | / | 0.205032 |
| | = | 0.9198 |
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) |
| = | ((4854.689 + 4874.184) / 125063.684) | / | ((4999.7 + 4373.832) / 113166.188) |
| = | 0.077791 | / | 0.08283 |
| | = | 0.9392 |
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 |
| = | (870.104 - 0 | - | 6055.393) | / | 125063.684 |
| | = | -0.041461 |
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.
BCO Estado do Rio Grande do Sul has a M-score of -2.53 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
BSP:BRSR3 has been successfully added to your