Switch to:
GuruFocus has detected 8 Warning Signs with MercadoLibre Inc $MELI.
More than 500,000 people have already joined GuruFocus to track the stocks they follow and exchange investment ideas.
MercadoLibre Inc (NAS:MELI)
Beneish M-Score
-3.16 (As of Today)

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

MercadoLibre Inc has a M-score of -3.16 suggests that the company is not a manipulator.

MELI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.5   Max: 6.5
Current: -3.16

-3.5
6.5

During the past 13 years, the highest Beneish M-Score of MercadoLibre Inc was 6.50. The lowest was -3.50. And the median was -2.45.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (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 MercadoLibre Inc 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 * 0.352+0.528 * 1.0484+0.404 * 0.7619+0.892 * 1.4527+0.115 * 1.0991
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8805+4.679 * -0.0958-0.327 * 1.0089
=-3.16

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Mar17) TTM:Last Year (Mar16) TTM:
Accounts Receivable was $24.1 Mil.
Revenue was 273.926 + 256.275 + 230.847 + 199.644 = $960.7 Mil.
Gross Profit was 168.856 + 162.73 + 145.648 + 126.298 = $603.5 Mil.
Total Current Assets was $946.4 Mil.
Total Assets was $1,483.6 Mil.
Property, Plant and Equipment(Net PPE) was $132.0 Mil.
Depreciation, Depletion and Amortization(DDA) was $31.8 Mil.
Selling, General & Admin. Expense(SGA) was $269.1 Mil.
Total Current Liabilities was $637.7 Mil.
Long-Term Debt was $304.5 Mil.
Net Income was 48.518 + 51.349 + 38.912 + 15.858 = $154.6 Mil.
Non Operating Income was 0.663 + -0.503 + -4.823 + -5.387 = $-10.1 Mil.
Cash Flow from Operations was 104.757 + 42.577 + 102.827 + 56.657 = $306.8 Mil.
Accounts Receivable was $47.1 Mil.
Revenue was 157.63 + 180.732 + 168.641 + 154.314 = $661.3 Mil.
Gross Profit was 102.182 + 117.57 + 111.828 + 104.003 = $435.6 Mil.
Total Current Assets was $605.0 Mil.
Total Assets was $1,083.5 Mil.
Property, Plant and Equipment(Net PPE) was $89.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $24.4 Mil.
Selling, General & Admin. Expense(SGA) was $210.4 Mil.
Total Current Liabilities was $386.3 Mil.
Long-Term Debt was $295.7 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in 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)
=(24.097 / 960.692) / (47.118 / 661.317)
=0.02508296 / 0.07124874
=0.352

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)
=(435.583 / 661.317) / (603.532 / 960.692)
=0.65865992 / 0.62822632
=1.0484

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 plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (946.392 + 131.968) / 1483.646) / (1 - (605.049 + 89.932) / 1083.469)
=0.27316894 / 0.35855941
=0.7619

4. SGI = Sales Growth Index

Ratio of sales 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
=960.692 / 661.317
=1.4527

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation 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))
=(24.38 / (24.38 + 89.932)) / (31.773 / (31.773 + 131.968))
=0.21327595 / 0.19404425
=1.0991

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses 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)
=(269.093 / 960.692) / (210.367 / 661.317)
=0.2801033 / 0.31810312
=0.8805

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$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((304.534 + 637.664) / 1483.646) / ((295.683 + 386.328) / 1083.469)
=0.6350558 / 0.62946979
=1.0089

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
=(154.637 - -10.05 - 306.818) / 1483.646
=-0.0958

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

MercadoLibre Inc has a M-score of -3.16 suggests that the company will not be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

MercadoLibre Inc Annual Data

Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15Dec16
DSRI 0.11861.11031.72991.57090.39031.03151.53120.56490.7645
GMI 0.98291.00891.00861.03461.02911.01751.01461.06591.054
AQI 3.06010.89661.05460.64230.98650.6581.55661.05970.7279
SGI 1.60971.26141.25381.37941.24981.2651.17761.17121.2955
DEPI 0.9950.90892.06911.00350.99282.31440.53090.70561.1692
SGAI 0.98960.83770.92520.94360.90410.99860.99771.00580.9175
LVGI 1.22690.88920.99791.01651.05221.05841.55381.03381.0454
TATA -0.2265-0.0757-0.0438-0.0423-0.0804-0.0443-0.126-0.1262-0.0353
M-score -3.06-2.48-1.62-1.94-3.19-2.42-2.42-3.31-2.66

MercadoLibre Inc Quarterly Data

Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16Dec16Mar17
DSRI 1.53120.52580.40450.36350.56490.77670.75180.46870.76450.352
GMI 1.01461.02561.04361.05411.06591.07471.07381.07041.0541.0484
AQI 1.55661.45881.78861.11191.05971.12020.82990.88590.72790.7619
SGI 1.17761.21431.21151.19371.17121.12231.15521.21571.29551.4527
DEPI 0.53090.45840.7260.7580.70560.91881.01081.13721.16921.0991
SGAI 0.99770.99521.02131.0381.00581.03710.98620.97860.91750.8805
LVGI 1.55381.5891.04771.0251.03381.00911.01811.02591.04541.0089
TATA -0.126-0.1528-0.1155-0.063-0.1262-0.0571-0.0516-0.1166-0.0353-0.0958
M-score -2.42-3.50-3.09-3.16-3.31-2.77-2.84-3.32-2.66-3.16
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
FEEDBACK