GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » CVC Brasil Operadora e Agencia de Viagens SA (OTCPK:CVCBF) » Definitions » Beneish M-Score

CVC Brasil Operadora e Agencia de Viagens (CVC Brasil Operadora e Agencia de Viagens) Beneish M-Score : -1.90 (As of Apr. 26, 2024)


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

What is CVC Brasil Operadora e Agencia de Viagens 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 -1.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for CVC Brasil Operadora e Agencia de Viagens's Beneish M-Score or its related term are showing as below:

CVCBF' s Beneish M-Score Range Over the Past 10 Years
Min: -5.09   Med: -2.39   Max: -1.9
Current: -1.9

During the past 13 years, the highest Beneish M-Score of CVC Brasil Operadora e Agencia de Viagens was -1.90. The lowest was -5.09. And the median was -2.39.


CVC Brasil Operadora e Agencia de Viagens Beneish M-Score Historical Data

The historical data trend for CVC Brasil Operadora e Agencia de Viagens'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.

CVC Brasil Operadora e Agencia de Viagens Beneish M-Score Chart

CVC Brasil Operadora e Agencia de Viagens 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 -2.46 -5.09 -2.84 -3.18 -1.90

CVC Brasil Operadora e Agencia de Viagens 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 -3.18 -2.78 -3.51 -2.80 -1.90

Competitive Comparison of CVC Brasil Operadora e Agencia de Viagens's Beneish M-Score

For the Travel Services subindustry, CVC Brasil Operadora e Agencia de Viagens'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.


CVC Brasil Operadora e Agencia de Viagens's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, CVC Brasil Operadora e Agencia de Viagens's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where CVC Brasil Operadora e Agencia de Viagens's Beneish M-Score falls into.



CVC Brasil Operadora e Agencia de Viagens 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 CVC Brasil Operadora e Agencia de Viagens 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 * 1.4422+0.528 * 1+0.404 * 0.8537+0.892 * 1.2135+0.115 * 0.9924
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7707+4.679 * 0.026422-0.327 * 0.9066
=-1.75

* 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 $172.0 Mil.
Revenue was 100.42 + 76.101 + 55.495 + 56.724 = $288.7 Mil.
Gross Profit was 100.42 + 76.101 + 55.495 + 56.724 = $288.7 Mil.
Total Current Assets was $469.7 Mil.
Total Assets was $822.7 Mil.
Property, Plant and Equipment(Net PPE) was $18.7 Mil.
Depreciation, Depletion and Amortization(DDA) was $44.0 Mil.
Selling, General, & Admin. Expense(SGA) was $201.2 Mil.
Total Current Liabilities was $505.8 Mil.
Long-Term Debt & Capital Lease Obligation was $137.1 Mil.
Net Income was -15.199 + -17.718 + -34.397 + -24.566 = $-91.9 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0.0 Mil.
Cash Flow from Operations was 4.157 + -66.247 + -13.266 + -38.26 = $-113.6 Mil.
Total Receivables was $98.3 Mil.
Revenue was 61.272 + 64.386 + 53.439 + 58.846 = $237.9 Mil.
Gross Profit was 61.272 + 64.386 + 53.439 + 58.846 = $237.9 Mil.
Total Current Assets was $374.1 Mil.
Total Assets was $746.9 Mil.
Property, Plant and Equipment(Net PPE) was $17.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $39.6 Mil.
Selling, General, & Admin. Expense(SGA) was $215.2 Mil.
Total Current Liabilities was $596.8 Mil.
Long-Term Debt & Capital Lease Obligation was $47.0 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)
=(171.973 / 288.74) / (98.268 / 237.943)
=0.595598 / 0.41299
=1.4422

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)
=(237.943 / 237.943) / (288.74 / 288.74)
=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 - (469.685 + 18.726) / 822.663) / (1 - (374.126 + 17.296) / 746.857)
=0.406305 / 0.475908
=0.8537

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
=288.74 / 237.943
=1.2135

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))
=(39.607 / (39.607 + 17.296)) / (43.987 / (43.987 + 18.726))
=0.696044 / 0.701402
=0.9924

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)
=(201.23 / 288.74) / (215.162 / 237.943)
=0.696925 / 0.904259
=0.7707

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)
=((137.133 + 505.79) / 822.663) / ((46.996 + 596.789) / 746.857)
=0.781514 / 0.861992
=0.9066

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
=(-91.88 - 0 - -113.616) / 822.663
=0.026422

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.

CVC Brasil Operadora e Agencia de Viagens has a M-score of -1.75 signals that the company is likely to be a manipulator.


CVC Brasil Operadora e Agencia de Viagens Beneish M-Score Related Terms

Thank you for viewing the detailed overview of CVC Brasil Operadora e Agencia de Viagens's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


CVC Brasil Operadora e Agencia de Viagens (CVC Brasil Operadora e Agencia de Viagens) Business Description

Traded in Other Exchanges
Address
227, Rua Da Catequese, Santo Andre, Sao Paulo, SP, BRA, 9080370
CVC Brasil Operadora e Agencia de Viagens SA is engaged in providing tourism products and services. It provides tour packages, air tickets, ground transportation, hotel reservations, cruise line tickets, and other tourism services. CVC also has agreements with local representatives to sell CVC-branded products and services in Argentina and Uruguay. It serves both domestic and international market.

CVC Brasil Operadora e Agencia de Viagens (CVC Brasil Operadora e Agencia de Viagens) Headlines