GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Tellus Properties Fundo DE Investimento Imobiliario (BSP:TEPP11) » Definitions » Beneish M-Score

Tellus Properties Fundo DE Investimento Imobiliario (BSP:TEPP11) Beneish M-Score

: -3.23 (As of Today)
View and export this data going back to 2019. Start your Free Trial

Note: Financial institutions were excluded from the sample in Beneish paper when calculating Beneish M-Score. Thus, the prediction might not fit banks and insurance companies.

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 -3.23 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Tellus Properties Fundo DE Investimento Imobiliario's Beneish M-Score or its related term are showing as below:

BSP:TEPP11' s Beneish M-Score Range Over the Past 10 Years
Min: -3.55   Med: -3.23   Max: 0.94
Current: -3.23

During the past 5 years, the highest Beneish M-Score of Tellus Properties Fundo DE Investimento Imobiliario was 0.94. The lowest was -3.55. And the median was -3.23.


Tellus Properties Fundo DE Investimento Imobiliario 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 Tellus Properties Fundo DE Investimento Imobiliario 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+0.528 * 1+0.404 * 0.9833+0.892 * 0.8094+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 3.2495+4.679 * 0.008015-0.327 * 1.6915
=-3.23

* 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$0.00 Mil.
Revenue was R$38.06 Mil.
Gross Profit was R$38.06 Mil.
Total Current Assets was R$8.13 Mil.
Total Assets was R$453.91 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$2.30 Mil.
Total Current Liabilities was R$4.13 Mil.
Long-Term Debt & Capital Lease Obligation was R$0.00 Mil.
Net Income was R$35.26 Mil.
Gross Profit was R$0.00 Mil.
Cash Flow from Operations was R$31.62 Mil.
Total Receivables was R$0.00 Mil.
Revenue was R$47.02 Mil.
Gross Profit was R$47.02 Mil.
Total Current Assets was R$0.58 Mil.
Total Assets was R$467.42 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$0.88 Mil.
Total Current Liabilities was R$2.51 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)
=(0 / 38.059) / (0 / 47.022)
=0 / 0
=1

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)
=(47.022 / 47.022) / (38.059 / 38.059)
=1 / 1
=1

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 - (8.128 + 0) / 453.91) / (1 - (0.578 + 0) / 467.424)
=0.982093 / 0.998763
=0.9833

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
=38.059 / 47.022
=0.8094

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)
=(2.304 / 38.059) / (0.876 / 47.022)
=0.060538 / 0.01863
=3.2495

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 + 4.126) / 453.91) / ((0 + 2.512) / 467.424)
=0.00909 / 0.005374
=1.6915

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
=(35.255 - 0 - 31.617) / 453.91
=0.008015

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.

Tellus Properties Fundo DE Investimento Imobiliario has a M-score of -3.23 suggests that the company is unlikely to be a manipulator.


Tellus Properties Fundo DE Investimento Imobiliario Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Tellus Properties Fundo DE Investimento Imobiliario's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Tellus Properties Fundo DE Investimento Imobiliario (BSP:TEPP11) Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
R R Iguatemi 151, 19th Floor (Parte), Sao Paulo, SP, BRA, 1451011
Tellus Properties Fundo DE Investimento Imobiliario is a real estate investment trust. It invests real estate funds.