GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Patria Investments Ltd (BSP:P2AX34) » Definitions » Beneish M-Score

Patria Investments (BSP:P2AX34) Beneish M-Score : -2.47 (As of Dec. 12, 2024)


View and export this data going back to 2023. Start your Free Trial

What is Patria Investments 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 -2.47 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BSP:P2AX34' s Beneish M-Score Range Over the Past 10 Years
Min: -2.95   Med: -2.33   Max: 7.85
Current: -2.47

During the past 6 years, the highest Beneish M-Score of Patria Investments was 7.85. The lowest was -2.95. And the median was -2.33.


Patria Investments Beneish M-Score Historical Data

The historical data trend for Patria Investments'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.

Patria Investments Beneish M-Score Chart

Patria Investments Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -0.02 -2.33 -2.46

Patria Investments Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -1.54 -2.46 -2.72 -2.59 -2.47

Competitive Comparison of Patria Investments's Beneish M-Score

For the Asset Management subindustry, Patria Investments'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.


Patria Investments's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Patria Investments's Beneish M-Score distribution charts can be found below:

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



Patria Investments 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 Patria Investments 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 * 1.0704+0.528 * 0.9776+0.404 * 1.1447+0.892 * 1.0921+0.115 * 1.0097
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2572+4.679 * 0.017873-0.327 * 1.3039
=-2.35

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was R$687 Mil.
Revenue was 431.948 + 403.952 + 318.249 + 547.391 = R$1,702 Mil.
Gross Profit was 266.368 + 339.023 + 266.374 + 616.312 = R$1,488 Mil.
Total Current Assets was R$2,386 Mil.
Total Assets was R$7,334 Mil.
Property, Plant and Equipment(Net PPE) was R$147 Mil.
Depreciation, Depletion and Amortization(DDA) was R$148 Mil.
Selling, General, & Admin. Expense(SGA) was R$572 Mil.
Total Current Liabilities was R$2,555 Mil.
Long-Term Debt & Capital Lease Obligation was R$827 Mil.
Net Income was 8.307 + 3.803 + 76.933 + 230.291 = R$319 Mil.
Non Operating Income was -93.589 + -114.88 + -47.697 + -9.741 = R$-266 Mil.
Cash Flow from Operations was 0 + 52.067 + 208.828 + 193.263 = R$454 Mil.
Total Receivables was R$587 Mil.
Revenue was 313.607 + 381.457 + 384.145 + 478.805 = R$1,558 Mil.
Gross Profit was 235.576 + 332.522 + 333.038 + 430.889 = R$1,332 Mil.
Total Current Assets was R$1,839 Mil.
Total Assets was R$4,591 Mil.
Property, Plant and Equipment(Net PPE) was R$126 Mil.
Depreciation, Depletion and Amortization(DDA) was R$130 Mil.
Selling, General, & Admin. Expense(SGA) was R$417 Mil.
Total Current Liabilities was R$1,561 Mil.
Long-Term Debt & Capital Lease Obligation was R$63 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)
=(686.687 / 1701.54) / (587.414 / 1558.014)
=0.403568 / 0.377027
=1.0704

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)
=(1332.025 / 1558.014) / (1488.077 / 1701.54)
=0.854951 / 0.874547
=0.9776

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 - (2386.238 + 146.752) / 7334.262) / (1 - (1839.31 + 126.312) / 4591.203)
=0.654636 / 0.571872
=1.1447

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
=1701.54 / 1558.014
=1.0921

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))
=(129.501 / (129.501 + 126.312)) / (147.561 / (147.561 + 146.752))
=0.506233 / 0.501374
=1.0097

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)
=(572.001 / 1701.54) / (416.589 / 1558.014)
=0.336167 / 0.267385
=1.2572

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)
=((826.794 + 2554.587) / 7334.262) / ((62.904 + 1560.521) / 4591.203)
=0.461039 / 0.353595
=1.3039

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
=(319.334 - -265.907 - 454.158) / 7334.262
=0.017873

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.

Patria Investments has a M-score of -2.35 suggests that the company is unlikely to be a manipulator.


Patria Investments Beneish M-Score Related Terms

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


Patria Investments Business Description

Traded in Other Exchanges
Address
60 Nexus Way, 4th floor, Camana Bay, PO Box 757, 3rd Floor, Camana Bay, Grand Cayman, CYM, KY1-9006
Patria Investments Ltd is a private markets investment firm. It seeks to provide global and Latin American investors with attractive investment products that allows portfolio diversification and consistent returns.

Patria Investments Headlines

No Headlines