GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » DAMAC Properties Dubai Co PJSC (DFM:DAMAC) » Definitions » Beneish M-Score

DAMAC Properties Dubai Co PJSC (DFM:DAMAC) Beneish M-Score : 0.00 (As of Jun. 13, 2025)


View and export this data going back to 2015. Start your Free Trial

What is DAMAC Properties Dubai Co PJSC 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.

The historical rank and industry rank for DAMAC Properties Dubai Co PJSC's Beneish M-Score or its related term are showing as below:

During the past 8 years, the highest Beneish M-Score of DAMAC Properties Dubai Co PJSC was 0.00. The lowest was 0.00. And the median was 0.00.


DAMAC Properties Dubai Co PJSC Beneish M-Score Historical Data

The historical data trend for DAMAC Properties Dubai Co PJSC'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.

DAMAC Properties Dubai Co PJSC Beneish M-Score Chart

DAMAC Properties Dubai Co PJSC Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial -1.84 0.60 -2.24 -2.65 -4.08

DAMAC Properties Dubai Co PJSC Quarterly Data
Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21
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 -2.65 -2.99 -3.38 -3.96 -4.08

Competitive Comparison of DAMAC Properties Dubai Co PJSC's Beneish M-Score

For the Real Estate - Development subindustry, DAMAC Properties Dubai Co PJSC'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.


DAMAC Properties Dubai Co PJSC's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, DAMAC Properties Dubai Co PJSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where DAMAC Properties Dubai Co PJSC's Beneish M-Score falls into.


;
;

DAMAC Properties Dubai Co PJSC 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 DAMAC Properties Dubai Co PJSC 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 * 1.1664+0.528 * 0.8316+0.404 * 1.2038+0.892 * 0.6342+0.115 * 1.7807
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 3.3607+4.679 * -0.141883-0.327 * 1.068
=-3.66

* 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 (Dec21) TTM:Last Year (Dec20) TTM:
Total Receivables was د.إ4,852 Mil.
Revenue was 573.282 + 1015.872 + 735.752 + 642.226 = د.إ2,967 Mil.
Gross Profit was 98.848 + 346.18 + 222.57 + 138.703 = د.إ806 Mil.
Total Current Assets was د.إ11,017 Mil.
Total Assets was د.إ22,319 Mil.
Property, Plant and Equipment(Net PPE) was د.إ187 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ43 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ716 Mil.
Total Current Liabilities was د.إ6,536 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ2,604 Mil.
Net Income was -50.441 + -189.878 + -101.015 + -189.622 = د.إ-531 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = د.إ0 Mil.
Cash Flow from Operations was 761.271 + 620.256 + 667.212 + 586.948 = د.إ2,636 Mil.
Total Receivables was د.إ6,559 Mil.
Revenue was 1026.902 + 1279.515 + 1142.836 + 1229.231 = د.إ4,678 Mil.
Gross Profit was 229.424 + 264.965 + 250.721 + 312.194 = د.إ1,057 Mil.
Total Current Assets was د.إ12,268 Mil.
Total Assets was د.إ21,136 Mil.
Property, Plant and Equipment(Net PPE) was د.إ124 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ62 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ336 Mil.
Total Current Liabilities was د.إ4,969 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ3,135 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)
=(4851.658 / 2967.132) / (6558.698 / 4678.484)
=1.635134 / 1.401885
=1.1664

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)
=(1057.304 / 4678.484) / (806.301 / 2967.132)
=0.225993 / 0.271744
=0.8316

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 - (11016.724 + 186.601) / 22318.7) / (1 - (12267.984 + 123.535) / 21135.721)
=0.49803 / 0.413717
=1.2038

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
=2967.132 / 4678.484
=0.6342

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))
=(61.893 / (61.893 + 123.535)) / (43.048 / (43.048 + 186.601))
=0.333785 / 0.187451
=1.7807

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)
=(716.046 / 2967.132) / (335.954 / 4678.484)
=0.241326 / 0.071808
=3.3607

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)
=((2603.55 + 6535.928) / 22318.7) / ((3135.238 + 4969.11) / 21135.721)
=0.409499 / 0.383443
=1.068

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
=(-530.956 - 0 - 2635.687) / 22318.7
=-0.141883

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.

DAMAC Properties Dubai Co PJSC has a M-score of -3.66 suggests that the company is unlikely to be a manipulator.


DAMAC Properties Dubai Co PJSC Beneish M-Score Related Terms

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


DAMAC Properties Dubai Co PJSC Business Description

Traded in Other Exchanges
N/A
Address
Al Barsha Heights (Tecom), P.O. Box 2195, Executive Heights Building, Dubai, ARE
DAMAC Properties Dubai Co PJSC along with its subsidiaries is engaged in the development of properties in the Middle East. It develops high-end and luxury residential, commercial and leisure properties across the UAE and internationally. The company derives a majority of revenue from the UAE region.

DAMAC Properties Dubai Co PJSC Headlines

No Headlines