GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Emaar Properties PJSC (DFM:EMAAR) » Definitions » Beneish M-Score

Emaar Properties PJSC (DFM:EMAAR) Beneish M-Score : -2.83 (As of Jun. 29, 2025)


View and export this data going back to 2000. Start your Free Trial

What is Emaar Properties 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.

Good Sign:

Beneish M-Score -2.83 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

DFM:EMAAR' s Beneish M-Score Range Over the Past 10 Years
Min: -3.45   Med: -2.29   Max: -0.88
Current: -2.83

During the past 13 years, the highest Beneish M-Score of Emaar Properties PJSC was -0.88. The lowest was -3.45. And the median was -2.29.


Emaar Properties PJSC Beneish M-Score Historical Data

The historical data trend for Emaar Properties 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.

Emaar Properties PJSC Beneish M-Score Chart

Emaar Properties PJSC Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.24 -2.81 -3.15 -2.95 -2.53

Emaar Properties PJSC Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 -2.90 -2.82 -2.53 -2.53 -2.83

Competitive Comparison of Emaar Properties PJSC's Beneish M-Score

For the Real Estate - Development subindustry, Emaar Properties 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.


Emaar Properties PJSC's Beneish M-Score Distribution in the Real Estate Industry

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

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


;
;

Emaar Properties 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 Emaar Properties 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 * 0.755+0.528 * 1.1256+0.404 * 0.8601+0.892 * 1.4303+0.115 * 0.9723
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9425+4.679 * -0.098029-0.327 * 1.216
=-2.83

* 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 (Mar25) TTM:Last Year (Mar24) TTM:
Total Receivables was د.إ13,887 Mil.
Revenue was 10097.712 + 11712.44 + 9385.398 + 7684.121 = د.إ38,880 Mil.
Gross Profit was 5729.608 + 6749.457 + 5252.847 + 4357.23 = د.إ22,089 Mil.
Total Current Assets was د.إ77,221 Mil.
Total Assets was د.إ168,324 Mil.
Property, Plant and Equipment(Net PPE) was د.إ9,711 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ1,563 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ2,446 Mil.
Total Current Liabilities was د.إ67,362 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ8,317 Mil.
Net Income was 3709.152 + 4991.018 + 3182.594 + 2419.433 = د.إ14,302 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = د.إ0 Mil.
Cash Flow from Operations was 9004.22 + 7307.118 + 7565.233 + 6926.245 = د.إ30,803 Mil.
Total Receivables was د.إ12,860 Mil.
Revenue was 6722.961 + 8379.53 + 6102.167 + 5977.974 = د.إ27,183 Mil.
Gross Profit was 4021.02 + 5472.016 + 4624.694 + 3265.388 = د.إ17,383 Mil.
Total Current Assets was د.إ52,604 Mil.
Total Assets was د.إ142,835 Mil.
Property, Plant and Equipment(Net PPE) was د.إ9,933 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ1,548 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ1,814 Mil.
Total Current Liabilities was د.إ41,274 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ11,539 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)
=(13887.097 / 38879.671) / (12860.4 / 27182.632)
=0.357181 / 0.473111
=0.755

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)
=(17383.118 / 27182.632) / (22089.142 / 38879.671)
=0.639494 / 0.568141
=1.1256

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 - (77220.801 + 9711.124) / 168323.895) / (1 - (52603.567 + 9933.239) / 142835.079)
=0.483544 / 0.562175
=0.8601

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
=38879.671 / 27182.632
=1.4303

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))
=(1547.671 / (1547.671 + 9933.239)) / (1563.157 / (1563.157 + 9711.124))
=0.134804 / 0.138648
=0.9723

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)
=(2445.853 / 38879.671) / (1814.34 / 27182.632)
=0.062908 / 0.066746
=0.9425

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)
=((8316.634 + 67362.191) / 168323.895) / ((11538.905 + 41274.005) / 142835.079)
=0.449602 / 0.369747
=1.216

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
=(14302.197 - 0 - 30802.816) / 168323.895
=-0.098029

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.

Emaar Properties PJSC has a M-score of -2.83 suggests that the company is unlikely to be a manipulator.


Emaar Properties PJSC Beneish M-Score Related Terms

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


Emaar Properties PJSC Business Description

Traded in Other Exchanges
N/A
Address
Emaar Business Park Building 1, Level 7, P.O. Box 9440, Dubai Hills Estate, Dubai, ARE
Emaar Properties PJSC is a general real estate company. The company is organized into three segments: leasing, retail and related activities, real estate, and hospitality. The principal activities of the Group are property investment, development and development management, shopping malls and retail, hospitality, property management and utility services, and investment in providers of financial services. The majority of revenue is derived from its real estate segment. Emaar's operations are mainly in the United Arab Emirates. Its property developments include the Burj Khalifa, the Dubai Malls, and others.

Emaar Properties PJSC Headlines

No Headlines