GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Grupo Gigante SAB de CV (OTCPK:GPGNF) » Definitions » Beneish M-Score

GPGNF (Grupo GiganteB de CV) Beneish M-Score : -2.60 (As of Sep. 21, 2024)


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

What is Grupo GiganteB de CV 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 Grupo GiganteB de CV's Beneish M-Score or its related term are showing as below:

GPGNF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.57   Med: -2.62   Max: -1.57
Current: -2.6

During the past 13 years, the highest Beneish M-Score of Grupo GiganteB de CV was -1.57. The lowest was -3.57. And the median was -2.62.


Grupo GiganteB de CV Beneish M-Score Historical Data

The historical data trend for Grupo GiganteB de CV'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.

Grupo GiganteB de CV Beneish M-Score Chart

Grupo GiganteB de CV 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 -3.06 -2.94 -2.44 -3.42 -2.58

Grupo GiganteB de CV Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24
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 -2.52 -2.57 -2.58 -2.77 -2.60

Competitive Comparison of Grupo GiganteB de CV's Beneish M-Score

For the Specialty Retail subindustry, Grupo GiganteB de CV'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.


Grupo GiganteB de CV's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Grupo GiganteB de CV's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Grupo GiganteB de CV's Beneish M-Score falls into.



Grupo GiganteB de CV 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 Grupo GiganteB de CV 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 * 0.9455+0.528 * 0.9644+0.404 * 0.9914+0.892 * 1.0995+0.115 * 0.7384
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8274+4.679 * -0.045819-0.327 * 0.9951
=-2.68

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was $103 Mil.
Revenue was 454.143 + 501.878 + 464.166 + 527.726 = $1,948 Mil.
Gross Profit was 191.626 + 210.792 + 191.898 + 213.063 = $807 Mil.
Total Current Assets was $847 Mil.
Total Assets was $2,955 Mil.
Property, Plant and Equipment(Net PPE) was $707 Mil.
Depreciation, Depletion and Amortization(DDA) was $115 Mil.
Selling, General, & Admin. Expense(SGA) was $27 Mil.
Total Current Liabilities was $520 Mil.
Long-Term Debt & Capital Lease Obligation was $811 Mil.
Net Income was 7.49 + 15.559 + 36.373 + 48.12 = $108 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was 39.811 + 64.063 + 54.959 + 84.116 = $243 Mil.
Total Receivables was $99 Mil.
Revenue was 459.885 + 472.153 + 401.917 + 437.679 = $1,772 Mil.
Gross Profit was 189.264 + 190.231 + 156.997 + 171.667 = $708 Mil.
Total Current Assets was $781 Mil.
Total Assets was $2,914 Mil.
Property, Plant and Equipment(Net PPE) was $739 Mil.
Depreciation, Depletion and Amortization(DDA) was $85 Mil.
Selling, General, & Admin. Expense(SGA) was $30 Mil.
Total Current Liabilities was $571 Mil.
Long-Term Debt & Capital Lease Obligation was $748 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)
=(103.014 / 1947.913) / (99.091 / 1771.634)
=0.052884 / 0.055932
=0.9455

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)
=(708.159 / 1771.634) / (807.379 / 1947.913)
=0.399721 / 0.414484
=0.9644

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 - (846.637 + 707.456) / 2955.272) / (1 - (781.146 + 739.287) / 2914.132)
=0.474129 / 0.478255
=0.9914

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
=1947.913 / 1771.634
=1.0995

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))
=(85.386 / (85.386 + 739.287)) / (115.387 / (115.387 + 707.456))
=0.103539 / 0.14023
=0.7384

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)
=(27.343 / 1947.913) / (30.055 / 1771.634)
=0.014037 / 0.016965
=0.8274

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)
=((810.823 + 520.347) / 2955.272) / ((747.703 + 571.435) / 2914.132)
=0.450439 / 0.452669
=0.9951

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
=(107.542 - 0 - 242.949) / 2955.272
=-0.045819

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.

Grupo GiganteB de CV has a M-score of -2.68 suggests that the company is unlikely to be a manipulator.


Grupo GiganteB de CV Beneish M-Score Related Terms

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


Grupo GiganteB de CV Business Description

Traded in Other Exchanges
Address
Av. Ejercito Nacional No. 769, Tower B, 12th Floor, Col. Granada, Demarcacion Miguel Hidalgo, Mexico, MEX, MEX, 11520
Grupo Gigante SAB de CV is an investment holding company. The company's operating segment includes Retail; Prisa distribution; Restaurants; Real Estate; Corporate, and Other. It generates maximum revenue from the Retail segment. The Retail segment mainly sells office supplies and furniture as well as office electronics and housewares. Its Restaurants segment operates a family restaurant chain and offers other related services. Geographically, it derives a majority of revenue from Mexico and also has a presence in Chile; Central America; Colombia, and the Caribbean.

Grupo GiganteB de CV Headlines

No Headlines