Citigroup 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 Citigroup 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 * 0.9043 | + | 0.528 * 1 | + | 0.404 * 1.0407 | + | 0.892 * 1.0263 | + | 0.115 * 0.9882 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0261 | + | 4.679 * 0.03492 | - | 0.327 * 1.0012 |
| = | -2.37 |
* 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$265,520 Mil.
Revenue was 92312.232 + 97519.57 + 94355.928 + 111797.39 = R$395,985 Mil.
Gross Profit was 92312.232 + 97519.57 + 94355.928 + 111797.39 = R$395,985 Mil.
Total Current Assets was R$2,744,819 Mil.
Total Assets was R$11,817,504 Mil.
Property, Plant and Equipment(Net PPE) was R$140,855 Mil.
Depreciation, Depletion and Amortization(DDA) was R$22,678 Mil.
Selling, General, & Admin. Expense(SGA) was R$152,865 Mil.
Total Current Liabilities was R$494,860 Mil.
Long-Term Debt & Capital Lease Obligation was R$1,404,376 Mil.
Net Income was -9010.732 + 17512.63 + 14148.536 + 23990.812 = R$46,641 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = R$0 Mil.
Cash Flow from Operations was -22862.467 + 78001.828 + -262386.168 + -158784.171 = R$-366,031 Mil.
|
Total Receivables was R$286,116 Mil.
Revenue was 97805.728 + 93776.542 + 98783.489 + 95487.163 = R$385,853 Mil.
Gross Profit was 97805.728 + 93776.542 + 98783.489 + 95487.163 = R$385,853 Mil.
Total Current Assets was R$3,332,492 Mil.
Total Assets was R$12,676,432 Mil.
Property, Plant and Equipment(Net PPE) was R$137,707 Mil.
Depreciation, Depletion and Amortization(DDA) was R$21,869 Mil.
Selling, General, & Admin. Expense(SGA) was R$145,167 Mil.
Total Current Liabilities was R$610,113 Mil.
Long-Term Debt & Capital Lease Obligation was R$1,424,682 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) |
| = | (265520.162 / 395985.12) | / | (286115.588 / 385852.922) |
| = | 0.670531 | / | 0.741515 |
| | = | 0.9043 |
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) |
| = | (385852.922 / 385852.922) | / | (395985.12 / 395985.12) |
| = | 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 - (2744818.961 + 140854.551) / 11817504.231) | / | (1 - (3332491.791 + 137707.486) / 12676432.288) |
| = | 0.755814 | / | 0.726248 |
| | = | 1.0407 |
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 |
| = | 395985.12 | / | 385852.922 |
| | = | 1.0263 |
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)) |
| = | (21868.613 / (21868.613 + 137707.486)) | / | (22678.181 / (22678.181 + 140854.551)) |
| = | 0.137042 | / | 0.138677 |
| | = | 0.9882 |
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) |
| = | (152864.511 / 395985.12) | / | (145166.915 / 385852.922) |
| = | 0.386036 | / | 0.376223 |
| | = | 1.0261 |
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) |
| = | ((1404375.776 + 494860.201) / 11817504.231) | / | ((1424682.112 + 610113.455) / 12676432.288) |
| = | 0.160714 | / | 0.160518 |
| | = | 1.0012 |
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 |
| = | (46641.246 - 0 | - | -366030.978) | / | 11817504.231 |
| | = | 0.03492 |
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.
Citigroup has a M-score of -2.37 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
BSP:CTGP34 has been successfully added to your