Club Mediterranee Beneish M-Score Historical Data
The historical data trend for Club Mediterranee'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.
Club Mediterranee Beneish M-Score Chart
|
Club Mediterranee Annual Data
|
|
Trend |
Oct06 |
Oct07 |
Oct08 |
Oct09 |
Oct10 |
Oct11 |
Oct12 |
Oct13 |
Oct14 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
-2.20 |
-3.78 |
-2.91 |
-2.93 |
-2.89 |
|
Club Mediterranee Semi-Annual Data
|
|
Oct06 |
Oct07 |
Oct08 |
Oct09 |
Oct10 |
Oct11 |
Oct12 |
Oct13 |
Oct14 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
-2.20 |
-3.78 |
-2.91 |
-2.93 |
-2.89 |
Competitive Comparison of Club Mediterranee's Beneish M-Score
For the Lodging subindustry, Club Mediterranee'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.
Club Mediterranee's Beneish M-Score Distribution in the Travel & Leisure Industry
For the Travel & Leisure industry and Consumer Cyclical sector, Club Mediterranee's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Club Mediterranee's Beneish M-Score falls into.
Club Mediterranee 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 Club Mediterranee 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 * 1.0159 | + | 0.528 * 0.9958 | + | 0.404 * 1.0522 | + | 0.892 * 0.9844 | + | 0.115 * 0.9099 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0087 | + | 4.679 * -0.079518 | - | 0.327 * 0.9399 |
| = | -2.82 |
* 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 (Oct14) TTM: | Last Year (Oct13) TTM: |
Total Receivables was €39 Mil.
Revenue was €1,386 Mil.
Gross Profit was €861 Mil.
Total Current Assets was €296 Mil.
Total Assets was €1,245 Mil.
Property, Plant and Equipment(Net PPE) was €740 Mil.
Depreciation, Depletion and Amortization(DDA) was €74 Mil.
Selling, General, & Admin. Expense(SGA) was €282 Mil.
Total Current Liabilities was €529 Mil.
Long-Term Debt & Capital Lease Obligation was €84 Mil.
Net Income was €-12 Mil.
Gross Profit was €0 Mil.
Cash Flow from Operations was €87 Mil.
|
Total Receivables was €39 Mil.
Revenue was €1,408 Mil.
Gross Profit was €871 Mil.
Total Current Assets was €279 Mil.
Total Assets was €1,216 Mil.
Property, Plant and Equipment(Net PPE) was €743 Mil.
Depreciation, Depletion and Amortization(DDA) was €67 Mil.
Selling, General, & Admin. Expense(SGA) was €284 Mil.
Total Current Liabilities was €486 Mil.
Long-Term Debt & Capital Lease Obligation was €151 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) |
| = | (39 / 1386) | / | (39 / 1408) |
| = | 0.028139 | / | 0.027699 |
| | = | 1.0159 |
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) |
| = | (871 / 1408) | / | (861 / 1386) |
| = | 0.618608 | / | 0.621212 |
| | = | 0.9958 |
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 - (296 + 740) / 1245) | / | (1 - (279 + 743) / 1216) |
| = | 0.167871 | / | 0.159539 |
| | = | 1.0522 |
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 |
| = | 1386 | / | 1408 |
| | = | 0.9844 |
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)) |
| = | (67 / (67 + 743)) | / | (74 / (74 + 740)) |
| = | 0.082716 | / | 0.090909 |
| | = | 0.9099 |
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) |
| = | (282 / 1386) | / | (284 / 1408) |
| = | 0.203463 | / | 0.201705 |
| | = | 1.0087 |
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) |
| = | ((84 + 529) / 1245) | / | ((151 + 486) / 1216) |
| = | 0.492369 | / | 0.523849 |
| | = | 0.9399 |
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 |
| = | (-12 - 0 | - | 87) | / | 1245 |
| | = | -0.079518 |
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.
Club Mediterranee has a M-score of -2.82 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
LTS:0K8Q has been successfully added to your