GURUFOCUS.COM » STOCK LIST » Technology » Software » GetnetAdquirencia e Servicos para Meios de Pagamento SA Instituica (NAS:GET) » Definitions » Beneish M-Score

GetnetAdquirencia e Servicos para Meios de Pagamento Instituica Beneish M-Score : 0.00 (As of May. 28, 2024)


View and export this data going back to 2021. Start your Free Trial

What is GetnetAdquirencia e Servicos para Meios de Pagamento Instituica 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 GetnetAdquirencia e Servicos para Meios de Pagamento Instituica's Beneish M-Score or its related term are showing as below:

During the past 4 years, the highest Beneish M-Score of GetnetAdquirencia e Servicos para Meios de Pagamento Instituica was 0.00. The lowest was 0.00. And the median was 0.00.


GetnetAdquirencia e Servicos para Meios de Pagamento Instituica Beneish M-Score Historical Data

The historical data trend for GetnetAdquirencia e Servicos para Meios de Pagamento Instituica'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.

GetnetAdquirencia e Servicos para Meios de Pagamento Instituica Beneish M-Score Chart

GetnetAdquirencia e Servicos para Meios de Pagamento Instituica Annual Data
Trend Dec18 Dec19 Dec20 Dec21
Beneish M-Score
- - - -2.05

GetnetAdquirencia e Servicos para Meios de Pagamento Instituica Quarterly Data
Dec18 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - -2.05 -2.25 -2.36 -2.52

Competitive Comparison of GetnetAdquirencia e Servicos para Meios de Pagamento Instituica's Beneish M-Score

For the Software - Infrastructure subindustry, GetnetAdquirencia e Servicos para Meios de Pagamento Instituica'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.


GetnetAdquirencia e Servicos para Meios de Pagamento Instituica's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, GetnetAdquirencia e Servicos para Meios de Pagamento Instituica's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where GetnetAdquirencia e Servicos para Meios de Pagamento Instituica's Beneish M-Score falls into.



GetnetAdquirencia e Servicos para Meios de Pagamento Instituica 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 GetnetAdquirencia e Servicos para Meios de Pagamento Instituica 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 * 0.8636+0.528 * 0.9378+0.404 * 0.9746+0.892 * 1.2659+0.115 * 1.3076
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.359+4.679 * -0.017583-0.327 * 0.9996
=-2.52

* 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 (Sep22) TTM:Last Year (Sep21) TTM:
Total Receivables was $9,963.8 Mil.
Revenue was 158.836 + 173.031 + 164.002 + 146.732 = $642.6 Mil.
Gross Profit was 72.153 + 79.151 + 61.384 + 53.998 = $266.7 Mil.
Total Current Assets was $10,109.0 Mil.
Total Assets was $10,545.3 Mil.
Property, Plant and Equipment(Net PPE) was $176.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $62.4 Mil.
Selling, General, & Admin. Expense(SGA) was $102.6 Mil.
Total Current Liabilities was $9,836.3 Mil.
Long-Term Debt & Capital Lease Obligation was $6.2 Mil.
Net Income was 23.714 + 34.99 + 18.683 + 35.312 = $112.7 Mil.
Non Operating Income was -2.054 + -1.873 + -2.536 + -0.803 = $-7.3 Mil.
Cash Flow from Operations was 149.911 + 141.261 + 72.957 + -58.748 = $305.4 Mil.
Total Receivables was $9,114.3 Mil.
Revenue was 144.633 + 131.272 + 106.434 + 125.295 = $507.6 Mil.
Gross Profit was 52.681 + 63.19 + 34.264 + 47.443 = $197.6 Mil.
Total Current Assets was $9,429.0 Mil.
Total Assets was $9,798.3 Mil.
Property, Plant and Equipment(Net PPE) was $121.7 Mil.
Depreciation, Depletion and Amortization(DDA) was $63.1 Mil.
Selling, General, & Admin. Expense(SGA) was $59.7 Mil.
Total Current Liabilities was $9,143.2 Mil.
Long-Term Debt & Capital Lease Obligation was $5.4 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)
=(9963.827 / 642.601) / (9114.258 / 507.634)
=15.505465 / 17.954388
=0.8636

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)
=(197.578 / 507.634) / (266.686 / 642.601)
=0.389213 / 0.41501
=0.9378

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 - (10109.017 + 176.532) / 10545.314) / (1 - (9429.031 + 121.656) / 9798.341)
=0.024633 / 0.025275
=0.9746

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
=642.601 / 507.634
=1.2659

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))
=(63.061 / (63.061 + 121.656)) / (62.372 / (62.372 + 176.532))
=0.341393 / 0.261076
=1.3076

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)
=(102.628 / 642.601) / (59.655 / 507.634)
=0.159707 / 0.117516
=1.359

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)
=((6.228 + 9836.254) / 10545.314) / ((5.361 + 9143.21) / 9798.341)
=0.933351 / 0.933686
=0.9996

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
=(112.699 - -7.266 - 305.381) / 10545.314
=-0.017583

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.

GetnetAdquirencia e Servicos para Meios de Pagamento Instituica has a M-score of -2.52 suggests that the company is unlikely to be a manipulator.


GetnetAdquirencia e Servicos para Meios de Pagamento Instituica Beneish M-Score Related Terms

Thank you for viewing the detailed overview of GetnetAdquirencia e Servicos para Meios de Pagamento Instituica's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


GetnetAdquirencia e Servicos para Meios de Pagamento Instituica Business Description

Traded in Other Exchanges
N/A
Address
Avenida Presidente Juscelino Kubitschek, 2041, Suite 121, Block A, Condominio Wtorre JK, Vila Nova Conceicao, Sao Paulo, SP, BRA, 04543-011
Getnet Adquirencia E Servicos Para Meios De Pagamento SA is a technology company offering payment solutions to a range of merchants, from large businesses to the small entrepreneurs. Its portfolio of products includes physical solutions, such as SuperGet, POS devices, digital solutions and services.

GetnetAdquirencia e Servicos para Meios de Pagamento Instituica Headlines