GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Independent Power Producers » Cia de Transmissao de Energia Eletrica Paulista (BSP:TRPL3) » Definitions » Beneish M-Score

Cia de Transmissao de Energia Eletrica Paulista (BSP:TRPL3) Beneish M-Score

: -1.98 (As of Today)
View and export this data going back to 2007. Start your Free Trial

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 -1.98 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Cia de Transmissao de Energia Eletrica Paulista's Beneish M-Score or its related term are showing as below:

BSP:TRPL3' s Beneish M-Score Range Over the Past 10 Years
Min: -4.2   Med: -2.01   Max: 4.16
Current: -1.98

During the past 13 years, the highest Beneish M-Score of Cia de Transmissao de Energia Eletrica Paulista was 4.16. The lowest was -4.20. And the median was -2.01.


Cia de Transmissao de Energia Eletrica Paulista Beneish M-Score Historical Data

The historical data trend for Cia de Transmissao de Energia Eletrica Paulista'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.

Array ( [0] => - [1] => - [2] => - [3] => - [4] => - [5] => -2.36 [6] => -2.35 [7] => -1.90 [8] => -2.07 [9] => -1.85 )
Cia de Transmissao de Energia Eletrica Paulista Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.36 -2.35 -1.90 -2.07 -1.85

Cia de Transmissao de Energia Eletrica Paulista Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
Beneish M-Score 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 Premium Member Only Premium Member Only Premium Member Only -1.66 -1.85 -1.79 -1.87 -1.98

Competitive Comparison

For the Utilities - Independent Power Producers subindustry, Cia de Transmissao de Energia Eletrica Paulista'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.


Cia de Transmissao de Energia Eletrica Paulista Beneish M-Score Distribution

For the Utilities - Independent Power Producers industry and Utilities sector, Cia de Transmissao de Energia Eletrica Paulista's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Cia de Transmissao de Energia Eletrica Paulista's Beneish M-Score falls into.



Cia de Transmissao de Energia Eletrica Paulista 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 Cia de Transmissao de Energia Eletrica Paulista 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 * 1.1446+0.528 * 1.0908+0.404 * 0.9782+0.892 * 1.0183+0.115 * 1.0454
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.295+4.679 * 0.041804-0.327 * 1.0333
=-1.98

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was R$3,477 Mil.
Revenue was 1482.507 + 1474.201 + 1570.821 + 1231.788 = R$5,759 Mil.
Gross Profit was 815.983 + 968.344 + 1029.734 + 627.866 = R$3,442 Mil.
Total Current Assets was R$5,845 Mil.
Total Assets was R$35,163 Mil.
Property, Plant and Equipment(Net PPE) was R$104 Mil.
Depreciation, Depletion and Amortization(DDA) was R$26 Mil.
Selling, General, & Admin. Expense(SGA) was R$108 Mil.
Total Current Liabilities was R$3,071 Mil.
Long-Term Debt & Capital Lease Obligation was R$6,813 Mil.
Net Income was 470.042 + 600.857 + 748.862 + 542.529 = R$2,362 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = R$0 Mil.
Cash Flow from Operations was 207.946 + 353.424 + 109.715 + 221.262 = R$892 Mil.
Total Receivables was R$2,984 Mil.
Revenue was 1192.688 + 1666.033 + 1360.061 + 1437.311 = R$5,656 Mil.
Gross Profit was 659.37 + 1089.785 + 902.602 + 1035.544 = R$3,687 Mil.
Total Current Assets was R$4,736 Mil.
Total Assets was R$32,101 Mil.
Property, Plant and Equipment(Net PPE) was R$100 Mil.
Depreciation, Depletion and Amortization(DDA) was R$27 Mil.
Selling, General, & Admin. Expense(SGA) was R$359 Mil.
Total Current Liabilities was R$895 Mil.
Long-Term Debt & Capital Lease Obligation was R$7,838 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)
=(3477.487 / 5759.317) / (2983.752 / 5656.093)
=0.603802 / 0.527529
=1.1446

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)
=(3687.301 / 5656.093) / (3441.927 / 5759.317)
=0.651917 / 0.597628
=1.0908

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 - (5844.501 + 103.918) / 35162.727) / (1 - (4736.444 + 99.988) / 32100.817)
=0.830832 / 0.849336
=0.9782

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
=5759.317 / 5656.093
=1.0183

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))
=(26.791 / (26.791 + 99.988)) / (26.327 / (26.327 + 103.918))
=0.21132 / 0.202134
=1.0454

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)
=(107.831 / 5759.317) / (358.96 / 5656.093)
=0.018723 / 0.063464
=0.295

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)
=((6813.1 + 3070.738) / 35162.727) / ((7837.577 + 894.739) / 32100.817)
=0.281088 / 0.272028
=1.0333

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
=(2362.29 - 0 - 892.347) / 35162.727
=0.041804

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.

Cia de Transmissao de Energia Eletrica Paulista has a M-score of -1.98 suggests that the company is unlikely to be a manipulator.


Cia de Transmissao de Energia Eletrica Paulista Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Cia de Transmissao de Energia Eletrica Paulista's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Cia de Transmissao de Energia Eletrica Paulista (BSP:TRPL3) Business Description

Traded in Other Exchanges
Address
Rua Casa Do Ator 1155, Sao Paulo, SP, BRA, 4546004
Cia de Transmissao de Energia Eletrica Paulista, or CTEEP, is a Brazilian private-public utility concession company involved in the transmission of electric power. Through its subsidiaries, CTEEP plans, constructs, operates, and maintains electric transmission systems and transmission-related infrastructure projects throughout the country of Brazil. The company segments its operations between Infrastructure, Operation & Maintenance, and Concession Assets Remuneration business units. The vast majority of CTEEP's revenue can be derived from its Operation & Maintenance division, which controls and cares for its nationwide electricity transmission system. The company transmits a significant amount of all the power produced in Brazil and over half of the energy consumed in Southeast Brazil.

Cia de Transmissao de Energia Eletrica Paulista (BSP:TRPL3) Headlines

No Headlines