GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Retail - Defensive » Sendas Distribuidora SA (MEX:ASAI) » Definitions » Beneish M-Score

Sendas Distribuidora (MEX:ASAI) Beneish M-Score : -2.59 (As of Mar. 27, 2025)


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

What is Sendas Distribuidora 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 -2.59 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Sendas Distribuidora's Beneish M-Score or its related term are showing as below:

MEX:ASAI' s Beneish M-Score Range Over the Past 10 Years
Min: -2.77   Med: -2.5   Max: -1.69
Current: -2.59

During the past 8 years, the highest Beneish M-Score of Sendas Distribuidora was -1.69. The lowest was -2.77. And the median was -2.50.


Sendas Distribuidora Beneish M-Score Historical Data

The historical data trend for Sendas Distribuidora'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.

Sendas Distribuidora Beneish M-Score Chart

Sendas Distribuidora Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial - -1.69 -2.41 -2.77 -2.59

Sendas Distribuidora Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -2.77 -2.90 -2.20 -2.37 -2.59

Competitive Comparison of Sendas Distribuidora's Beneish M-Score

For the Grocery Stores subindustry, Sendas Distribuidora'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.


Sendas Distribuidora's Beneish M-Score Distribution in the Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, Sendas Distribuidora's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sendas Distribuidora's Beneish M-Score falls into.


';

Sendas Distribuidora 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 Sendas Distribuidora 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 * 1.2978+0.528 * 0.9827+0.404 * 0.946+0.892 * 1.0887+0.115 * 0.9355
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.992+4.679 * -0.09413-0.327 * 0.9937
=-2.60

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was MXN11,968 Mil.
Revenue was 68925.337 + 66002.932 + 60785.83 + 57396.021 = MXN253,110 Mil.
Gross Profit was 11684.115 + 10855.301 + 10027.23 + 9338.268 = MXN41,905 Mil.
Total Current Assets was MXN56,226 Mil.
Total Assets was MXN155,855 Mil.
Property, Plant and Equipment(Net PPE) was MXN75,075 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN5,621 Mil.
Selling, General, & Admin. Expense(SGA) was MXN23,564 Mil.
Total Current Liabilities was MXN55,761 Mil.
Long-Term Debt & Capital Lease Obligation was MXN81,061 Mil.
Net Income was 1469.915 + 554.676 + 418.368 + 199.963 = MXN2,643 Mil.
Non Operating Income was 358.933 + 60.446 + 54.422 + -153.305 = MXN320 Mil.
Cash Flow from Operations was 10641.5 + 4515.635 + 312.926 + 1523.051 = MXN16,993 Mil.
Total Receivables was MXN8,470 Mil.
Revenue was 63815.385 + 59966.405 + 56457.568 + 52241.562 = MXN232,481 Mil.
Gross Profit was 10642.249 + 9723.996 + 9056.382 + 8402.392 = MXN37,825 Mil.
Total Current Assets was MXN50,634 Mil.
Total Assets was MXN149,577 Mil.
Property, Plant and Equipment(Net PPE) was MXN74,032 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN5,161 Mil.
Selling, General, & Admin. Expense(SGA) was MXN21,818 Mil.
Total Current Liabilities was MXN56,901 Mil.
Long-Term Debt & Capital Lease Obligation was MXN75,247 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)
=(11967.842 / 253110.12) / (8470.149 / 232480.92)
=0.047283 / 0.036434
=1.2978

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)
=(37825.019 / 232480.92) / (41904.914 / 253110.12)
=0.162702 / 0.16556
=0.9827

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 - (56225.955 + 75075.051) / 155855.422) / (1 - (50633.824 + 74031.528) / 149576.943)
=0.157546 / 0.166547
=0.946

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
=253110.12 / 232480.92
=1.0887

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))
=(5160.805 / (5160.805 + 74031.528)) / (5621.454 / (5621.454 + 75075.051))
=0.065168 / 0.069662
=0.9355

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)
=(23564.107 / 253110.12) / (21817.857 / 232480.92)
=0.093098 / 0.093848
=0.992

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)
=((81060.681 + 55761.052) / 155855.422) / ((75247.488 + 56900.695) / 149576.943)
=0.877876 / 0.88348
=0.9937

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
=(2642.922 - 320.496 - 16993.112) / 155855.422
=-0.09413

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.

Sendas Distribuidora has a M-score of -2.60 suggests that the company is unlikely to be a manipulator.


Sendas Distribuidora Beneish M-Score Related Terms

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


Sendas Distribuidora Business Description

Traded in Other Exchanges
Address
Avenida Ayrton Senna, No. 6,000, Lote 2, Pal 48959, Anexo A, Jacarepagua, Rio De Janeiro, RJ, BRA, 22775-005
Sendas Distribuidora SA is involved in the consumer goods business. Its cash and carry operations involve sales of more than 8,000 items of grocery, food, perishable, beverage, wrapping, hygiene, and cleaning products, among others. Its customers include prepared food retailers (including restaurants, pizzerias, and snack bars), end-users (including schools, small businesses, religious institutions, hospitals, and hotels), conventional retailers such as grocery stores and neighborhood supermarkets, and individuals. Its stores are located throughout 23 Brazilian states.

Sendas Distribuidora Headlines

No Headlines