Switch to:
GuruFocus has detected 3 Warning Signs with Cato Corp $CATO.
More than 500,000 people have already joined GuruFocus to track the stocks they follow and exchange investment ideas.
Cato Corp (NYSE:CATO)
Beneish M-Score
-2.67 (As of Today)

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

Cato Corp has a M-score of -2.67 suggests that the company is not a manipulator.

CATO' s Beneish M-Score Range Over the Past 10 Years
Min: -3.63   Max: -1.77
Current: -2.67

-3.63
-1.77

During the past 13 years, the highest Beneish M-Score of Cato Corp was -1.77. The lowest was -3.63. And the median was -2.79.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (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 Cato Corp 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 * 0.9646+0.528 * 1.0952+0.404 * 1.23+0.892 * 0.8948+0.115 * 0.9743
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1342+4.679 * -0.0396-0.327 * 0.9984
=-2.67

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Apr17) TTM:Last Year (Apr16) TTM:
Accounts Receivable was $32.3 Mil.
Revenue was 239.741 + 220.447 + 209.262 + 238.887 = $908.3 Mil.
Gross Profit was 93.958 + 65.12 + 75.635 + 89.828 = $324.5 Mil.
Total Current Assets was $413.7 Mil.
Total Assets was $573.6 Mil.
Property, Plant and Equipment(Net PPE) was $124.7 Mil.
Depreciation, Depletion and Amortization(DDA) was $22.1 Mil.
Selling, General & Admin. Expense(SGA) was $282.3 Mil.
Total Current Liabilities was $144.1 Mil.
Long-Term Debt was $0.0 Mil.
Net Income was 22.233 + -12.809 + 8.26 + 15.887 = $33.6 Mil.
Non Operating Income was 0 + 4.733 + 0 + 0 = $4.7 Mil.
Cash Flow from Operations was 15.6 + 25.875 + -8.753 + 18.847 = $51.6 Mil.
Accounts Receivable was $37.4 Mil.
Revenue was 287.973 + 250.456 + 225.467 + 251.269 = $1,015.2 Mil.
Gross Profit was 124 + 91.242 + 85.204 + 96.786 = $397.2 Mil.
Total Current Assets was $481.1 Mil.
Total Assets was $648.8 Mil.
Property, Plant and Equipment(Net PPE) was $135.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $23.3 Mil.
Selling, General & Admin. Expense(SGA) was $278.2 Mil.
Total Current Liabilities was $163.3 Mil.
Long-Term Debt was $0.0 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in 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)
=(32.298 / 908.337) / (37.421 / 1015.165)
=0.03555729 / 0.03686199
=0.9646

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)
=(397.232 / 1015.165) / (324.541 / 908.337)
=0.39129797 / 0.3572914
=1.0952

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 plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (413.702 + 124.65) / 573.57) / (1 - (481.127 + 135.289) / 648.804)
=0.0614014 / 0.04991954
=1.23

4. SGI = Sales Growth Index

Ratio of sales 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
=908.337 / 1015.165
=0.8948

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation 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))
=(23.265 / (23.265 + 135.289)) / (22.1 / (22.1 + 124.65))
=0.14673234 / 0.15059625
=0.9743

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses 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)
=(282.328 / 908.337) / (278.2 / 1015.165)
=0.31081856 / 0.27404412
=1.1342

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$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((0 + 144.094) / 573.57) / ((0 + 163.257) / 648.804)
=0.25122304 / 0.25162761
=0.9984

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
=(33.571 - 4.733 - 51.569) / 573.57
=-0.0396

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

Cato Corp has a M-score of -2.67 suggests that the company will not be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

Cato Corp Annual Data

Jan08Jan09Jan10Jan11Jan12Jan13Jan14Jan15Jan16Jan17
DSRI 1.01960.96190.88270.94531.07580.91771.00580.9750.87110.8759
GMI 1.06880.93950.91790.96081.0191.00011.01170.96841.0031.0529
AQI 1.07560.79031.81270.91390.83441.30360.98322.02391.62461.1965
SGI 0.96641.01331.03061.0461.00731.01350.97461.07271.02450.9461
DEPI 0.91750.93960.9280.97621.12881.10941.07010.95590.9840.9346
SGAI 1.02851.06521.04630.97660.94611.00871.03261.04740.97421.1103
LVGI 1.24350.97821.01160.9320.87271.05180.99031.07420.87631.015
TATA -0.1054-0.0915-0.0809-0.0398-0.0322-0.0355-0.068-0.0972-0.045-0.0489
M-score -3.01-3.06-2.67-2.71-2.55-2.59-2.81-2.53-2.49-2.80

Cato Corp Quarterly Data

Jan15Apr15Jul15Oct15Jan16Apr16Jul16Oct16Jan17Apr17
DSRI 0.9750.88540.89280.90780.87110.94870.89790.8790.87590.9646
GMI 0.96840.97020.99090.98981.0031.00391.00241.01611.05291.0952
AQI 2.02391.94342.11172.20591.62461.38291.23431.23621.19651.23
SGI 1.07271.05461.04411.03771.02451.02951.01160.98580.94610.8948
DEPI 0.95590.93790.92690.92790.9840.96240.94771.0010.93460.9743
SGAI 1.04741.03551.00420.99660.97420.97440.99761.00221.11031.1342
LVGI 1.07420.96610.96490.95390.87630.8460.85320.8861.0150.9984
TATA -0.0972-0.0527-0.0469-0.0358-0.045-0.047-0.0354-0.0201-0.0489-0.0396
M-score -2.53-2.42-2.31-2.21-2.49-2.51-2.59-2.56-2.80-2.67
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

GF Chat

{{numOfNotice}}
FEEDBACK