GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Guararapes Confeccoes SA (BSP:GUAR3) » Definitions » Beneish M-Score

Guararapes Confeccoes (BSP:GUAR3) Beneish M-Score : -2.85 (As of Mar. 31, 2025)


View and export this data going back to 1995. Start your Free Trial

What is Guararapes Confeccoes 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.

Good Sign:

Beneish M-Score -2.85 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Guararapes Confeccoes's Beneish M-Score or its related term are showing as below:

BSP:GUAR3' s Beneish M-Score Range Over the Past 10 Years
Min: -3.37   Med: -2.55   Max: -1.87
Current: -2.85

During the past 13 years, the highest Beneish M-Score of Guararapes Confeccoes was -1.87. The lowest was -3.37. And the median was -2.55.


Guararapes Confeccoes Beneish M-Score Historical Data

The historical data trend for Guararapes Confeccoes'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.

Guararapes Confeccoes Beneish M-Score Chart

Guararapes Confeccoes Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.37 -1.87 -2.89 -2.94 -2.85

Guararapes Confeccoes Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -2.94 -3.02 -3.04 -3.01 -2.85

Competitive Comparison of Guararapes Confeccoes's Beneish M-Score

For the Apparel Retail subindustry, Guararapes Confeccoes'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.


Guararapes Confeccoes's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Guararapes Confeccoes's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Guararapes Confeccoes's Beneish M-Score falls into.


;
;

Guararapes Confeccoes 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 Guararapes Confeccoes 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 * 0.9947+0.528 * 0.9912+0.404 * 0.9785+0.892 * 1.0954+0.115 * 0.8913
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0408+4.679 * -0.09321-0.327 * 0.9478
=-2.85

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was R$5,112 Mil.
Revenue was 3116.958 + 2268.651 + 2283.518 + 1965.08 = R$9,634 Mil.
Gross Profit was 1865.757 + 1343.11 + 1332.805 + 1140.115 = R$5,682 Mil.
Total Current Assets was R$8,781 Mil.
Total Assets was R$13,633 Mil.
Property, Plant and Equipment(Net PPE) was R$2,371 Mil.
Depreciation, Depletion and Amortization(DDA) was R$692 Mil.
Selling, General, & Admin. Expense(SGA) was R$1,227 Mil.
Total Current Liabilities was R$5,940 Mil.
Long-Term Debt & Capital Lease Obligation was R$2,022 Mil.
Net Income was 249.982 + 45.134 + 57.016 + -116.994 = R$235 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = R$0 Mil.
Cash Flow from Operations was 645.932 + 258.646 + 222.636 + 378.687 = R$1,506 Mil.
Total Receivables was R$4,692 Mil.
Revenue was 2789.117 + 2075.017 + 2122.104 + 1809.148 = R$8,795 Mil.
Gross Profit was 1625.752 + 1189.581 + 1269.212 + 1056.848 = R$5,141 Mil.
Total Current Assets was R$9,142 Mil.
Total Assets was R$14,273 Mil.
Property, Plant and Equipment(Net PPE) was R$2,476 Mil.
Depreciation, Depletion and Amortization(DDA) was R$624 Mil.
Selling, General, & Admin. Expense(SGA) was R$1,076 Mil.
Total Current Liabilities was R$5,519 Mil.
Long-Term Debt & Capital Lease Obligation was R$3,276 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)
=(5111.727 / 9634.207) / (4691.509 / 8795.386)
=0.530581 / 0.533406
=0.9947

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)
=(5141.393 / 8795.386) / (5681.787 / 9634.207)
=0.584556 / 0.589751
=0.9912

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 - (8781.164 + 2371.076) / 13633.267) / (1 - (9142.435 + 2475.656) / 14272.668)
=0.181983 / 0.18599
=0.9785

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
=9634.207 / 8795.386
=1.0954

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))
=(624.362 / (624.362 + 2475.656)) / (692.195 / (692.195 + 2371.076))
=0.201406 / 0.225966
=0.8913

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)
=(1226.99 / 9634.207) / (1076.288 / 8795.386)
=0.127358 / 0.12237
=1.0408

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)
=((2021.937 + 5940.448) / 13633.267) / ((3275.946 + 5519.087) / 14272.668)
=0.584041 / 0.616215
=0.9478

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
=(235.138 - 0 - 1505.901) / 13633.267
=-0.09321

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.

Guararapes Confeccoes has a M-score of -2.85 suggests that the company is unlikely to be a manipulator.


Guararapes Confeccoes Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Guararapes Confeccoes's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Guararapes Confeccoes Business Description

Traded in Other Exchanges
N/A
Address
Rodovia Rn 160 - Km 3/bloco A - 1 Floor, Natal, Rio Grande do Norte, BRA, 59115900
Guararapes Confeccoes SA is a fashion company in Brazil. It researches, develops, manufactures and distributes fashionable apparel all over Brazil. The firm's stores are divided in Men's fashion, women's fashion, children's fashion and home fashion as well as accessories, footwear, beauty products and cell phone. It has manufacturing facilities in Natal and Fortalezza.

Guararapes Confeccoes Headlines

No Headlines