GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Morixe Hermanos SA (BUE:MORI) » Definitions » Beneish M-Score

Morixe Hermanos (BUE:MORI) Beneish M-Score : -1.43 (As of Apr. 25, 2024)


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

What is Morixe Hermanos 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 -1.43 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BUE:MORI' s Beneish M-Score Range Over the Past 10 Years
Min: -90.25   Med: -1.86   Max: 18.55
Current: -1.43

During the past 13 years, the highest Beneish M-Score of Morixe Hermanos was 18.55. The lowest was -90.25. And the median was -1.86.


Morixe Hermanos Beneish M-Score Historical Data

The historical data trend for Morixe Hermanos'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.

Morixe Hermanos Beneish M-Score Chart

Morixe Hermanos Annual Data
Trend May13 May14 May15 May16 May17 May18 May19 May20 May21 May22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.17 2.86 -0.99 -1.86 -0.73

Morixe Hermanos Quarterly Data
Feb19 May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 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 -2.24 -2.00 -2.55 -1.59 -1.43

Competitive Comparison of Morixe Hermanos's Beneish M-Score

For the Farm Products subindustry, Morixe Hermanos'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.


Morixe Hermanos's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Morixe Hermanos's Beneish M-Score distribution charts can be found below:

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



Morixe Hermanos 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 Morixe Hermanos 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 * 1.355+0.528 * 0.6952+0.404 * 0.9236+0.892 * 1.5762+0.115 * 1.1094
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9165+4.679 * 0.07171-0.327 * 0.8751
=-1.43

* 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 (Nov22) TTM:
Total Receivables was ARS3,427 Mil.
Revenue was 13451.819 + 8030.426 + 15676.582 + 4317.799 = ARS41,477 Mil.
Gross Profit was 3996.642 + 2395.402 + 5031.883 + 1289.624 = ARS12,714 Mil.
Total Current Assets was ARS11,975 Mil.
Total Assets was ARS22,821 Mil.
Property, Plant and Equipment(Net PPE) was ARS9,914 Mil.
Depreciation, Depletion and Amortization(DDA) was ARS710 Mil.
Selling, General, & Admin. Expense(SGA) was ARS5,044 Mil.
Total Current Liabilities was ARS8,929 Mil.
Long-Term Debt & Capital Lease Obligation was ARS1,941 Mil.
Net Income was 939.167 + -55.471 + 138.786 + 63.468 = ARS1,086 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ARS0 Mil.
Cash Flow from Operations was 0 + 1843.305 + -1728.553 + -665.262 = ARS-551 Mil.
Total Receivables was ARS1,605 Mil.
Revenue was 3471.632 + 8036.528 + 11168.698 + 3637.011 = ARS26,314 Mil.
Gross Profit was 1079.089 + 1748.873 + 2232.345 + 546.719 = ARS5,607 Mil.
Total Current Assets was ARS5,949 Mil.
Total Assets was ARS10,845 Mil.
Property, Plant and Equipment(Net PPE) was ARS4,418 Mil.
Depreciation, Depletion and Amortization(DDA) was ARS354 Mil.
Selling, General, & Admin. Expense(SGA) was ARS3,491 Mil.
Total Current Liabilities was ARS4,879 Mil.
Long-Term Debt & Capital Lease Obligation was ARS1,023 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)
=(3427.287 / 41476.626) / (1604.7 / 26313.869)
=0.082632 / 0.060983
=1.355

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)
=(5607.026 / 26313.869) / (12713.551 / 41476.626)
=0.213083 / 0.306523
=0.6952

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 - (11975.483 + 9914.403) / 22820.535) / (1 - (5948.652 + 4417.673) / 10845.188)
=0.040781 / 0.044154
=0.9236

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
=41476.626 / 26313.869
=1.5762

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))
=(353.699 / (353.699 + 4417.673)) / (709.92 / (709.92 + 9914.403))
=0.074129 / 0.06682
=1.1094

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)
=(5043.672 / 41476.626) / (3491.29 / 26313.869)
=0.121603 / 0.132679
=0.9165

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)
=((1940.715 + 8928.539) / 22820.535) / ((1023.222 + 4879.342) / 10845.188)
=0.476293 / 0.544256
=0.8751

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
=(1085.95 - 0 - -550.51) / 22820.535
=0.07171

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.

Morixe Hermanos has a M-score of -1.43 signals that the company is likely to be a manipulator.


Morixe Hermanos Beneish M-Score Related Terms

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


Morixe Hermanos (BUE:MORI) Business Description

Traded in Other Exchanges
N/A
Address
Federico Garcia Lorca 234, Buenos Aires, ARG, 1405
Morixe Hermanos SA operates in the Argentine mill industry. The company is engaged in the milling, industrialization, conditioning, buying and selling, import and export of flour, semolina, agricultural raw materials, by-products and derivatives.

Morixe Hermanos (BUE:MORI) Headlines

No Headlines