GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Chuy's Holdings Inc (NAS:CHUY) » Definitions » Beneish M-Score

Chuy's Holdings (Chuy's Holdings) Beneish M-Score : -2.60 (As of Apr. 28, 2024)


View and export this data going back to 2012. Start your Free Trial

What is Chuy's Holdings 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

CHUY' s Beneish M-Score Range Over the Past 10 Years
Min: -4.97   Med: -2.56   Max: -1.94
Current: -2.6

During the past 13 years, the highest Beneish M-Score of Chuy's Holdings was -1.94. The lowest was -4.97. And the median was -2.56.


Chuy's Holdings Beneish M-Score Historical Data

The historical data trend for Chuy's Holdings'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.

Chuy's Holdings Beneish M-Score Chart

Chuy's Holdings Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -4.97 -1.94 -2.48 -2.55 -2.60

Chuy's Holdings Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 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 -2.55 -0.64 -2.76 -1.90 -2.60

Competitive Comparison of Chuy's Holdings's Beneish M-Score

For the Restaurants subindustry, Chuy's Holdings'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.


Chuy's Holdings's Beneish M-Score Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Chuy's Holdings's Beneish M-Score distribution charts can be found below:

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



Chuy's Holdings 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 Chuy's Holdings 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 * 1.035+0.528 * 0.9614+0.404 * 0.9982+0.892 * 1.0926+0.115 * 0.9821
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0077+4.679 * -0.04737-0.327 * 0.9742
=-2.60

* 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 $3.3 Mil.
Revenue was 116.347 + 113.464 + 119.001 + 112.498 = $461.3 Mil.
Gross Profit was 51.293 + 50.399 + 54.41 + 49.678 = $205.8 Mil.
Total Current Assets was $80.4 Mil.
Total Assets was $476.6 Mil.
Property, Plant and Equipment(Net PPE) was $342.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $31.2 Mil.
Selling, General, & Admin. Expense(SGA) was $68.6 Mil.
Total Current Liabilities was $48.8 Mil.
Long-Term Debt & Capital Lease Obligation was $174.2 Mil.
Net Income was 5.48 + 7.074 + 10.734 + 8.222 = $31.5 Mil.
Non Operating Income was -3.118 + -1.017 + -0.482 + -0.371 = $-5.0 Mil.
Cash Flow from Operations was 13.901 + 15.756 + 17.29 + 12.129 = $59.1 Mil.
Total Receivables was $2.9 Mil.
Revenue was 104.101 + 106.682 + 110.946 + 100.486 = $422.2 Mil.
Gross Profit was 43.685 + 45.155 + 47.805 + 44.418 = $181.1 Mil.
Total Current Assets was $87.8 Mil.
Total Assets was $474.8 Mil.
Property, Plant and Equipment(Net PPE) was $332.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $29.8 Mil.
Selling, General, & Admin. Expense(SGA) was $62.3 Mil.
Total Current Liabilities was $44.4 Mil.
Long-Term Debt & Capital Lease Obligation was $183.7 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)
=(3.284 / 461.31) / (2.904 / 422.215)
=0.007119 / 0.006878
=1.035

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)
=(181.063 / 422.215) / (205.78 / 461.31)
=0.428841 / 0.446077
=0.9614

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 - (80.37 + 342.066) / 476.634) / (1 - (87.818 + 332.876) / 474.781)
=0.11371 / 0.11392
=0.9982

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
=461.31 / 422.215
=1.0926

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))
=(29.762 / (29.762 + 332.876)) / (31.191 / (31.191 + 342.066))
=0.082071 / 0.083564
=0.9821

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)
=(68.591 / 461.31) / (62.301 / 422.215)
=0.148687 / 0.147558
=1.0077

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)
=((174.236 + 48.766) / 476.634) / ((183.67 + 44.358) / 474.781)
=0.467868 / 0.48028
=0.9742

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
=(31.51 - -4.988 - 59.076) / 476.634
=-0.04737

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.

Chuy's Holdings has a M-score of -2.60 suggests that the company is unlikely to be a manipulator.


Chuy's Holdings Beneish M-Score Related Terms

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


Chuy's Holdings (Chuy's Holdings) Business Description

Traded in Other Exchanges
N/A
Address
1623 Toomey Road, Austin, TX, USA, 78704
Chuy's Holdings Inc operates Chuy's, a restaurant concept offering a distinct menu of authentic, freshly prepared Mexican and Tex-Mex inspired food. It offers the same menu during lunch and dinner, which includes enchiladas, fajitas, tacos, burritos, combination platters and daily specials, complemented by a range of appetizers, soups, and salads. The company also offers a full-service bar in all of its restaurants providing its customers with a range of beverage offerings.
Executives
John Korman officer: Chief Operating Officer C/O CHUY'S HOLDINGS, INC., 1623 TOOMEY RD., AUSTIN TX 78704
Ira L. Zecher director 1623 TOOMEY ROAD, AUSTIN TX 78704
Michael C. Hatcher officer: See Remarks 1623 TOOMEY ROAD, AUSTIN TX 78704
Starlette B Johnson director
John Mountford officer: Chief Operating Officer 1623 TOOMEY ROAD, AUSTIN TX 78704
Jon W Howie officer: Chief Financial Officer 1623 TOOMEY ROAD, AUSTIN TX 78704
Steven J. Hislop director, officer: President & CEO 1623 TOOMEY ROAD, AUSTIN TX 78704
Jody L Bilney director 2202 NORTH WEST SHORE BLVD., SUITE 500, TAMPA FL 33607
Saed Mohseni director 720 SW WASHINGTON STREET, SUITE 550, PORTLAND OR 97205
Randall M Dewitt director 1623 TOOMEY ROAD, AUSTIN TX 78704
Sharon A. Russell officer: Secretary and CAO 1623 TOOMEY ROAD, AUSTIN TX 78704
Michael Roger Young director, 10 percent owner, other: Member of 10% Owner Group 1623 TOOMEY ROAD, AUSTIN TX 78704
John A. Zapp director, 10 percent owner, other: Member of 10% Owner Group 1623 TOOMEY ROAD, AUSTIN TX 78704
Susan Kittrell officer: Controller 1623 TOOMEY ROAD, AUSTIN TX 78704
Francis X. Biller officer: See Remarks 1623 TOOMEY ROAD, AUSTIN TX 78704

Chuy's Holdings (Chuy's Holdings) Headlines