CSHG Logistica - Fundo de Investimento Imobiliario - FII Beneish M-Score Historical Data
The historical data trend for CSHG Logistica - Fundo de Investimento Imobiliario - FII'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.
CSHG Logistica - Fundo de Investimento Imobiliario - FII Beneish M-Score Chart
|
CSHG Logistica - Fundo de Investimento Imobiliario - FII Annual Data
|
|
Trend |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
-1.96 |
2.89 |
-3.17 |
-1.17 |
-2.42 |
|
CSHG Logistica - Fundo de Investimento Imobiliario - FII Semi-Annual Data
|
|
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
-1.96 |
2.89 |
-3.17 |
-1.17 |
-2.42 |
Competitive Comparison of CSHG Logistica - Fundo de Investimento Imobiliario - FII's Beneish M-Score
For the REIT - Diversified subindustry, CSHG Logistica - Fundo de Investimento Imobiliario - FII'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.
CSHG Logistica - Fundo de Investimento Imobiliario - FII's Beneish M-Score Distribution in the REITs Industry
For the REITs industry and Real Estate sector, CSHG Logistica - Fundo de Investimento Imobiliario - FII's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where CSHG Logistica - Fundo de Investimento Imobiliario - FII's Beneish M-Score falls into.
CSHG Logistica - Fundo de Investimento Imobiliario - FII 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 CSHG Logistica - Fundo de Investimento Imobiliario - FII 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 * 0.2358 | + | 0.528 * 1.0104 | + | 0.404 * 1.0856 | + | 0.892 * 1.4204 | + | 0.115 * 1 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.9791 | + | 4.679 * 0.035899 | - | 0.327 * 0.4599 |
| = | -2.42 |
* 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$58.6 Mil.
Revenue was R$307.4 Mil.
Gross Profit was R$276.8 Mil.
Total Current Assets was R$1,127.5 Mil.
Total Assets was R$6,159.5 Mil.
Property, Plant and Equipment(Net PPE) was R$0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was R$0.0 Mil.
Selling, General, & Admin. Expense(SGA) was R$3.2 Mil.
Total Current Liabilities was R$191.9 Mil.
Long-Term Debt & Capital Lease Obligation was R$0.0 Mil.
Net Income was R$548.2 Mil.
Gross Profit was R$0.0 Mil.
Cash Flow from Operations was R$327.0 Mil.
|
Total Receivables was R$174.9 Mil.
Revenue was R$216.5 Mil.
Gross Profit was R$196.9 Mil.
Total Current Assets was R$1,029.4 Mil.
Total Assets was R$4,159.6 Mil.
Property, Plant and Equipment(Net PPE) was R$0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was R$0.0 Mil.
Selling, General, & Admin. Expense(SGA) was R$2.3 Mil.
Total Current Liabilities was R$281.8 Mil.
Long-Term Debt & Capital Lease Obligation was R$0.0 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) |
| = | (58.588 / 307.447) | / | (174.912 / 216.457) |
| = | 0.190563 | / | 0.808068 |
| | = | 0.2358 |
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) |
| = | (196.888 / 216.457) | / | (276.787 / 307.447) |
| = | 0.909594 | / | 0.900275 |
| | = | 1.0104 |
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 - (1127.5 + 0) / 6159.499) | / | (1 - (1029.388 + 0) / 4159.618) |
| = | 0.816949 | / | 0.752528 |
| | = | 1.0856 |
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 |
| = | 307.447 | / | 216.457 |
| | = | 1.4204 |
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) |
| = | (3.179 / 307.447) | / | (2.286 / 216.457) |
| = | 0.01034 | / | 0.010561 |
| | = | 0.9791 |
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 + 191.932) / 6159.499) | / | ((0 + 281.846) / 4159.618) |
| = | 0.03116 | / | 0.067758 |
| | = | 0.4599 |
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 |
| = | (548.153 - 0 | - | 327.032) | / | 6159.499 |
| | = | 0.035899 |
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.
CSHG Logistica - Fundo de Investimento Imobiliario - FII has a M-score of -2.42 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
BSP:HGLG11 has been successfully added to your