GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Regulated » Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT (BSP:EEEL4) » Definitions » Beneish M-Score

Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT (BSP:EEEL4) Beneish M-Score : 0.00 (As of May. 26, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT 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.

The historical rank and industry rank for Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT's Beneish M-Score or its related term are showing as below:

During the past 10 years, the highest Beneish M-Score of Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT was 0.00. The lowest was 0.00. And the median was 0.00.


Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT Beneish M-Score Historical Data

The historical data trend for Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT'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.

Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT Beneish M-Score Chart

Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT Annual Data
Trend Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.53 1.84 -2.15 -2.26 -2.35

Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT Quarterly Data
Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Sep21
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 2.37 -2.89 -2.35 -2.27 -3.46

Competitive Comparison of Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT's Beneish M-Score

For the Utilities - Regulated Electric subindustry, Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT'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.


Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT's Beneish M-Score Distribution in the Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT's Beneish M-Score falls into.



Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT 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 Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT 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 * 0.1432+0.528 * 1.1667+0.404 * 1.0127+0.892 * 1.0431+0.115 * 0.0173
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.256+4.679 * -0.000472-0.327 * 0.9674
=-3.46

* 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 (Sep21) TTM:Last Year (Jun20) TTM:
Total Receivables was R$109 Mil.
Revenue was 281.399 + 466.872 + 705.643 + 228.372 = R$1,682 Mil.
Gross Profit was 160.093 + 253.205 + 371.758 + 138.011 = R$923 Mil.
Total Current Assets was R$1,531 Mil.
Total Assets was R$4,440 Mil.
Property, Plant and Equipment(Net PPE) was R$95 Mil.
Depreciation, Depletion and Amortization(DDA) was R$60 Mil.
Selling, General, & Admin. Expense(SGA) was R$274 Mil.
Total Current Liabilities was R$361 Mil.
Long-Term Debt & Capital Lease Obligation was R$627 Mil.
Net Income was 82.398 + 120.37 + 281.058 + 85.146 = R$569 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = R$0 Mil.
Cash Flow from Operations was 0 + 216.598 + 217.214 + 137.255 = R$571 Mil.
Total Receivables was R$732 Mil.
Revenue was 525.152 + 350.455 + 433.554 + 303.568 = R$1,613 Mil.
Gross Profit was 396.517 + 202.539 + 268.723 + 164.672 = R$1,032 Mil.
Total Current Assets was R$1,372 Mil.
Total Assets was R$5,456 Mil.
Property, Plant and Equipment(Net PPE) was R$670 Mil.
Depreciation, Depletion and Amortization(DDA) was R$5 Mil.
Selling, General, & Admin. Expense(SGA) was R$116 Mil.
Total Current Liabilities was R$561 Mil.
Long-Term Debt & Capital Lease Obligation was R$694 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)
=(109.389 / 1682.286) / (732.445 / 1612.729)
=0.065024 / 0.454165
=0.1432

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)
=(1032.451 / 1612.729) / (923.067 / 1682.286)
=0.640189 / 0.548698
=1.1667

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 - (1530.573 + 95.427) / 4440.127) / (1 - (1371.886 + 669.532) / 5455.972)
=0.633794 / 0.625838
=1.0127

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
=1682.286 / 1612.729
=1.0431

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))
=(4.506 / (4.506 + 669.532)) / (60.113 / (60.113 + 95.427))
=0.006685 / 0.386479
=0.0173

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)
=(273.949 / 1682.286) / (116.408 / 1612.729)
=0.162843 / 0.072181
=2.256

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)
=((627.042 + 361.155) / 4440.127) / ((693.789 + 561.445) / 5455.972)
=0.222561 / 0.230066
=0.9674

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
=(568.972 - 0 - 571.067) / 4440.127
=-0.000472

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.

Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT has a M-score of -3.46 suggests that the company is unlikely to be a manipulator.


Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT (BSP:EEEL4) Business Description

Traded in Other Exchanges
N/A
Address
Avenue Joaquim Porto Villanova, 201 - Prédio A, Bairro Jardim Carvalho, Porto Alegre, RS, BRA, 91410-400
Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT operates in an energy sector. Its business activities include generation, transmission, distribution and sale of electricity and related services. The company operates hydroelectric plants, substations, and long transmission lines.

Companhia Estadual de Geracao e Transmissao de Energia Eletrica CEEE-GT (BSP:EEEL4) Headlines

No Headlines