GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Empresas Cablevision SA de CV (MEX:CABLECPO) » Definitions » Beneish M-Score

Empresas Cablevision de CV (MEX:CABLECPO) Beneish M-Score : 0.00 (As of Jan. 19, 2025)


View and export this data going back to 2002. Start your Free Trial

What is Empresas Cablevision 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.

The historical rank and industry rank for Empresas Cablevision de CV's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Empresas Cablevision de CV was 0.00. The lowest was 0.00. And the median was 0.00.


Empresas Cablevision de CV Beneish M-Score Historical Data

The historical data trend for Empresas Cablevision 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.

Empresas Cablevision de CV Beneish M-Score Chart

Empresas Cablevision 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 -2.51 -2.60 -1.82 -2.65 -1.04

Empresas Cablevision de CV Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Dec23 Sep24
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 -2.65 - - -1.04 -

Competitive Comparison of Empresas Cablevision de CV's Beneish M-Score

For the Entertainment subindustry, Empresas Cablevision 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.


Empresas Cablevision de CV's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Empresas Cablevision de CV's Beneish M-Score distribution charts can be found below:

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



Empresas Cablevision 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 Empresas Cablevision 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 * 0.5231+0.528 * 2.3412+0.404 * 4.6082+0.892 * 0.9378+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.149458-0.327 * 0.1069
=-1.04

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was MXN2,501 Mil.
Revenue was MXN15,126 Mil.
Gross Profit was MXN720 Mil.
Total Current Assets was MXN3,148 Mil.
Total Assets was MXN28,434 Mil.
Property, Plant and Equipment(Net PPE) was MXN0 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN0 Mil.
Selling, General, & Admin. Expense(SGA) was MXN0 Mil.
Total Current Liabilities was MXN635 Mil.
Long-Term Debt & Capital Lease Obligation was MXN0 Mil.
Net Income was MXN-883 Mil.
Gross Profit was MXN0 Mil.
Cash Flow from Operations was MXN3,367 Mil.
Total Receivables was MXN5,098 Mil.
Revenue was MXN16,129 Mil.
Gross Profit was MXN1,797 Mil.
Total Current Assets was MXN7,445 Mil.
Total Assets was MXN30,695 Mil.
Property, Plant and Equipment(Net PPE) was MXN17,327 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN4,426 Mil.
Selling, General, & Admin. Expense(SGA) was MXN19 Mil.
Total Current Liabilities was MXN5,192 Mil.
Long-Term Debt & Capital Lease Obligation was MXN1,221 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)
=(2501.252 / 15125.879) / (5098.374 / 16128.549)
=0.165362 / 0.316109
=0.5231

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)
=(1797.103 / 16128.549) / (719.869 / 15125.879)
=0.111424 / 0.047592
=2.3412

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 - (3148.12 + 0) / 28434.358) / (1 - (7444.95 + 17326.963) / 30695.489)
=0.889285 / 0.192979
=4.6082

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
=15125.879 / 16128.549
=0.9378

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))
=(4426.277 / (4426.277 + 17326.963)) / (0 / (0 + 0))
=0.203477 /
=1

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)
=(0 / 15125.879) / (19.398 / 16128.549)
=0 / 0.001203
=0

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)
=((0 + 634.992) / 28434.358) / ((1221.491 + 5192.314) / 30695.489)
=0.022332 / 0.208949
=0.1069

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
=(-882.775 - 0 - 3366.968) / 28434.358
=-0.149458

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.

Empresas Cablevision de CV has a M-score of -1.04 signals that the company is likely to be a manipulator.


Empresas Cablevision de CV Beneish M-Score Related Terms

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


Empresas Cablevision de CV Business Description

Traded in Other Exchanges
N/A
Address
Dr. Rio de la Loza 182, Colonia Doctores, Mexico, DF, MEX, 06720
Empresas Cablevision SA de CV is a cable and digital television operator in Mexico City. The company offers other multi-media telecommunications and services including video, internet and voice transmission services.

Empresas Cablevision de CV Headlines

No Headlines