Reag Multi Ativos Imobiliarios - Fii (BSP:RMAI11) Beneish M-Score : -3.14 (As of Dec. 14, 2024)

View and export this data going back to 2021. Start your Free Trial

What is Reag Multi Ativos Imobiliarios - Fii 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 -3.14 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Reag Multi Ativos Imobiliarios - Fii's Beneish M-Score or its related term are showing as below:

BSP:RMAI11' s Beneish M-Score Range Over the Past 10 Years
Min: -8.95 Med: -2.46 Max: 35.75
Current: -3.14

During the past 9 years, the highest Beneish M-Score of Reag Multi Ativos Imobiliarios - Fii was 35.75. The lowest was -8.95. And the median was -2.46.

Reag Multi Ativos Imobiliarios - Fii Beneish M-Score Historical Data

The historical data trend for Reag Multi Ativos Imobiliarios - 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.

* Premium members only.

Reag Multi Ativos Imobiliarios - Fii Beneish M-Score Chart

Reag Multi Ativos Imobiliarios - Fii Annual Data

Trend

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

Get a 7-Day Free Trial

-6.10

14.12

-8.95

-2.46

-3.14

Reag Multi Ativos Imobiliarios - Fii Semi-Annual Data
	Dec15	Dec16	Dec17	Dec18	Dec19	Dec20	Dec21	Dec22	Dec23
Beneish M-Score	Get a 7-Day Free Trial				-6.10	14.12	-8.95	-2.46	-3.14

Competitive Comparison of Reag Multi Ativos Imobiliarios - Fii's Beneish M-Score

For the REIT - Diversified subindustry, Reag Multi Ativos Imobiliarios - 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.

Reag Multi Ativos Imobiliarios - Fii's Beneish M-Score Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Reag Multi Ativos Imobiliarios - Fii's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Reag Multi Ativos Imobiliarios - Fii's Beneish M-Score falls into.

Reag Multi Ativos Imobiliarios - 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 Reag Multi Ativos Imobiliarios - Fii for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 0.8787

0.528 * 0.7346

0.404 * 0.9978

0.892 * 1.0717

0.115 * 1

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 0.9283

4.679 * 0.008279

0.327 * 2.6064

-3.14

This Year (Dec23) TTM:

Last Year (Dec22) TTM:

Total Receivables was R$6.22 Mil.
Revenue was R$14.81 Mil.
Gross Profit was R$14.81 Mil.
Total Current Assets was R$19.88 Mil.
Total Assets was R$254.75 Mil.
Property, Plant and Equipment(Net PPE) was R$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was R$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was R$2.90 Mil.
Total Current Liabilities was R$6.69 Mil.
Long-Term Debt & Capital Lease Obligation was R$0.00 Mil.
Net Income was R$10.89 Mil.
Gross Profit was R$0.00 Mil.
Cash Flow from Operations was R$8.78 Mil.

Total Receivables was R$6.61 Mil.
Revenue was R$13.82 Mil.
Gross Profit was R$10.15 Mil.
Total Current Assets was R$18.83 Mil.
Total Assets was R$247.53 Mil.
Property, Plant and Equipment(Net PPE) was R$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was R$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was R$2.91 Mil.
Total Current Liabilities was R$2.49 Mil.
Long-Term Debt & Capital Lease Obligation was R$0.00 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)
	=	(6.222 / 14.811)	/	(6.607 / 13.82)
	=	0.420093	/	0.478075
	=	0.8787

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)
	=	(10.152 / 13.82)	/	(14.811 / 14.811)
	=	0.734588	/	1
	=	0.7346

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 - (19.882 + 0) / 254.752)	/	(1 - (18.825 + 0) / 247.525)
	=	0.921955	/	0.923947
	=	0.9978

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
	=	14.811	/	13.82
	=	1.0717

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)
	=	(2.898 / 14.811)	/	(2.913 / 13.82)
	=	0.195665	/	0.210781
	=	0.9283

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 + 6.685) / 254.752)	/	((0 + 2.492) / 247.525)
	=	0.026241	/	0.010068
	=	2.6064

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
	=	(10.888 - 0	-	8.779)	/	254.752
	=	0.008279

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.

Reag Multi Ativos Imobiliarios - Fii has a M-score of -3.14 suggests that the company is unlikely to be a manipulator.

Reag Multi Ativos Imobiliarios - Fii Beneish M-Score Related Terms

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

Reag Multi Ativos Imobiliarios - Fii Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Reag Multi Ativos Imobiliarios - Fii (BSP:RMAI11) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

Av Faria Lima, 2277, 17th Floor, Vila Olimpia, SÃO PAULO, SP, BRA, 01452000

Website

https://www.reag.com.br

Reag Multi Ativos Imobiliarios - Fii is a Brazil based company. It focused on developing investment and credit solutions. It offers a broad portfolio of products and integrated services that allow us to meet the unique needs of each client, considering their specific demands and different suitability profiles. Its area of operations Management, Fiduciary Services, Credit, Distribution and Financial Advisory.

Reag Multi Ativos Imobiliarios - Fii Headlines

No Headlines