GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Mills Locacao Servicos e Logistica SA (BSP:MILS3) » Definitions » Beneish M-Score

Mills Locacao Servicos e Logistica (BSP:MILS3) Beneish M-Score : -1.50 (As of Apr. 25, 2024)


View and export this data going back to 2010. Start your Free Trial

What is Mills Locacao Servicos e Logistica 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.

Warning Sign:

Beneish M-Score -1.5 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Mills Locacao Servicos e Logistica's Beneish M-Score or its related term are showing as below:

BSP:MILS3' s Beneish M-Score Range Over the Past 10 Years
Min: -638.58   Med: -2.83   Max: -1.5
Current: -1.5

During the past 13 years, the highest Beneish M-Score of Mills Locacao Servicos e Logistica was -1.50. The lowest was -638.58. And the median was -2.83.


Mills Locacao Servicos e Logistica Beneish M-Score Historical Data

The historical data trend for Mills Locacao Servicos e Logistica'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.

Mills Locacao Servicos e Logistica Beneish M-Score Chart

Mills Locacao Servicos e Logistica Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.30 -3.38 -2.12 -2.45 -1.50

Mills Locacao Servicos e Logistica Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.45 -1.69 -1.50 -1.70 -1.50

Competitive Comparison of Mills Locacao Servicos e Logistica's Beneish M-Score

For the Rental & Leasing Services subindustry, Mills Locacao Servicos e Logistica'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.


Mills Locacao Servicos e Logistica's Beneish M-Score Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, Mills Locacao Servicos e Logistica's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Mills Locacao Servicos e Logistica's Beneish M-Score falls into.



Mills Locacao Servicos e Logistica 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 Mills Locacao Servicos e Logistica 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 * 1.0259+0.528 * 0.9877+0.404 * 0.9302+0.892 * 1.2616+0.115 * 1.027
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8201+4.679 * 0.146832-0.327 * 0.8868
=-1.50

* 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$320 Mil.
Revenue was 367.255 + 347.785 + 338.019 + 324.697 = R$1,378 Mil.
Gross Profit was 238.403 + 221.774 + 217.329 + 210.321 = R$888 Mil.
Total Current Assets was R$1,015 Mil.
Total Assets was R$2,740 Mil.
Property, Plant and Equipment(Net PPE) was R$1,239 Mil.
Depreciation, Depletion and Amortization(DDA) was R$220 Mil.
Selling, General, & Admin. Expense(SGA) was R$98 Mil.
Total Current Liabilities was R$387 Mil.
Long-Term Debt & Capital Lease Obligation was R$816 Mil.
Net Income was 80.882 + 66.552 + 64.101 + 66.441 = R$278 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = R$0 Mil.
Cash Flow from Operations was 44.186 + 107.743 + -64.483 + -211.848 = R$-124 Mil.
Total Receivables was R$247 Mil.
Revenue was 327.063 + 282.311 + 247.627 + 235.096 = R$1,092 Mil.
Gross Profit was 225.287 + 168.407 + 149.938 + 151.446 = R$695 Mil.
Total Current Assets was R$1,182 Mil.
Total Assets was R$2,588 Mil.
Property, Plant and Equipment(Net PPE) was R$913 Mil.
Depreciation, Depletion and Amortization(DDA) was R$168 Mil.
Selling, General, & Admin. Expense(SGA) was R$94 Mil.
Total Current Liabilities was R$417 Mil.
Long-Term Debt & Capital Lease Obligation was R$865 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)
=(319.815 / 1377.756) / (247.109 / 1092.097)
=0.232127 / 0.22627
=1.0259

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)
=(695.078 / 1092.097) / (887.827 / 1377.756)
=0.636462 / 0.644401
=0.9877

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 - (1015.304 + 1238.802) / 2740.405) / (1 - (1182.023 + 912.602) / 2588.44)
=0.177455 / 0.190777
=0.9302

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
=1377.756 / 1092.097
=1.2616

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))
=(167.613 / (167.613 + 912.602)) / (220.478 / (220.478 + 1238.802))
=0.155166 / 0.151087
=1.027

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)
=(97.759 / 1377.756) / (94.489 / 1092.097)
=0.070955 / 0.086521
=0.8201

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)
=((816.133 + 387.208) / 2740.405) / ((864.737 + 416.929) / 2588.44)
=0.439111 / 0.49515
=0.8868

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
=(277.976 - 0 - -124.402) / 2740.405
=0.146832

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.

Mills Locacao Servicos e Logistica has a M-score of -1.50 signals that the company is likely to be a manipulator.


Mills Locacao Servicos e Logistica Beneish M-Score Related Terms

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


Mills Locacao Servicos e Logistica (BSP:MILS3) Business Description

Traded in Other Exchanges
N/A
Address
Estrada do Guerengue, 1381, Taquara, Rio de Janeiro, RJ, BRA, 22713-002
Mills Locacao Servicos e Logistica SA operates in the infrastructure, construction, and manufacturing industries. Its activity includes Rental and sale, including imports and exports, of steel and aluminum tubular structures, shoring and access equipment for construction works, as well as reusable concrete formworks. Sale, rental, and distribution of aerial work platforms and telescopic handlers. It has a Construction business unit and Rental business unit segments, and the majority of the revenue derives from the Rental business segment.

Mills Locacao Servicos e Logistica (BSP:MILS3) Headlines

No Headlines