GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » National Real Estate Co KSC (KUW:NRE) » Definitions » Beneish M-Score

National Real Estate Co KSC (KUW:NRE) Beneish M-Score : -2.72 (As of Jun. 05, 2024)


View and export this data going back to 1984. Start your Free Trial

What is National Real Estate Co KSC 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 -2.72 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for National Real Estate Co KSC's Beneish M-Score or its related term are showing as below:

KUW:NRE' s Beneish M-Score Range Over the Past 10 Years
Min: -3.35   Med: -2.38   Max: -0.13
Current: -2.72

During the past 13 years, the highest Beneish M-Score of National Real Estate Co KSC was -0.13. The lowest was -3.35. And the median was -2.38.


National Real Estate Co KSC Beneish M-Score Historical Data

The historical data trend for National Real Estate Co KSC'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.

National Real Estate Co KSC Beneish M-Score Chart

National Real Estate Co KSC 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 -2.18 -2.58 -0.31 -2.69 -3.01

National Real Estate Co KSC Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -3.07 -2.74 -3.19 -3.01 -2.72

Competitive Comparison of National Real Estate Co KSC's Beneish M-Score

For the Real Estate - Development subindustry, National Real Estate Co KSC'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.


National Real Estate Co KSC's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, National Real Estate Co KSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where National Real Estate Co KSC's Beneish M-Score falls into.



National Real Estate Co KSC 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 National Real Estate Co KSC 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 * 1.7902+0.528 * 1.1358+0.404 * 1.0092+0.892 * 0.4499+0.115 * 1.2323
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.6956+4.679 * -0.053762-0.327 * 1.1152
=-2.72

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was KWD8.79 Mil.
Revenue was 1.462 + 2.584 + 3.102 + 2.657 = KWD9.81 Mil.
Gross Profit was 0.874 + 1.372 + 1.654 + 1.454 = KWD5.35 Mil.
Total Current Assets was KWD25.10 Mil.
Total Assets was KWD519.27 Mil.
Property, Plant and Equipment(Net PPE) was KWD3.55 Mil.
Depreciation, Depletion and Amortization(DDA) was KWD0.34 Mil.
Selling, General, & Admin. Expense(SGA) was KWD6.38 Mil.
Total Current Liabilities was KWD46.14 Mil.
Long-Term Debt & Capital Lease Obligation was KWD132.14 Mil.
Net Income was 2.904 + -33.7 + 2.343 + -1.567 = KWD-30.02 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = KWD0.00 Mil.
Cash Flow from Operations was 0.482 + -3.004 + 1.141 + -0.722 = KWD-2.10 Mil.
Total Receivables was KWD10.92 Mil.
Revenue was 4.04 + 7.267 + 4.54 + 5.949 = KWD21.80 Mil.
Gross Profit was 2.689 + 4.187 + 3.181 + 3.461 = KWD13.52 Mil.
Total Current Assets was KWD34.30 Mil.
Total Assets was KWD586.40 Mil.
Property, Plant and Equipment(Net PPE) was KWD3.11 Mil.
Depreciation, Depletion and Amortization(DDA) was KWD0.37 Mil.
Selling, General, & Admin. Expense(SGA) was KWD5.26 Mil.
Total Current Liabilities was KWD47.61 Mil.
Long-Term Debt & Capital Lease Obligation was KWD132.93 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)
=(8.79 / 9.805) / (10.915 / 21.796)
=0.896481 / 0.50078
=1.7902

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)
=(13.518 / 21.796) / (5.354 / 9.805)
=0.620206 / 0.546048
=1.1358

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 - (25.099 + 3.548) / 519.271) / (1 - (34.299 + 3.106) / 586.395)
=0.944832 / 0.936212
=1.0092

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
=9.805 / 21.796
=0.4499

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))
=(0.374 / (0.374 + 3.106)) / (0.339 / (0.339 + 3.548))
=0.107471 / 0.087214
=1.2323

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)
=(6.382 / 9.805) / (5.263 / 21.796)
=0.650892 / 0.241466
=2.6956

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)
=((132.143 + 46.138) / 519.271) / ((132.931 + 47.606) / 586.395)
=0.343329 / 0.307876
=1.1152

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
=(-30.02 - 0 - -2.103) / 519.271
=-0.053762

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.

National Real Estate Co KSC has a M-score of -2.72 suggests that the company is unlikely to be a manipulator.


National Real Estate Co KSC Beneish M-Score Related Terms

Thank you for viewing the detailed overview of National Real Estate Co KSC's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


National Real Estate Co KSC (KUW:NRE) Business Description

Traded in Other Exchanges
N/A
Address
Al-Shuhada Street, P.O. Box 22644, 58th Floor, Al-Hamra Tower, Sharq, Safat, Kuwait, KWT, 13087
National Real Estate Co KSC (NREC) is a real estate investment and development company. The company is engaged in the purchase, development, and sale of land, management of real estate properties, real estate construction, and maintenance services. The company reports in two segments: Real Estate and others which include development, trading, leasing, and management of real estate properties and other activities, and the Investments segment which consists of investment in an associate, joint venture, and equity securities. The portfolio of company projects includes Residential, Malls, commercial, industrial, warehousing, and resorts. NREC has development projects in United Arab Emirates, Egypt, Jordan, Kuwait, and Libya.

National Real Estate Co KSC (KUW:NRE) Headlines

From GuruFocus