GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Packaging & Containers » Convertidora Industrial SAB de CV (MEX:CONVERA) » Definitions » Beneish M-Score

Convertidora IndustrialB de CV (MEX:CONVERA) Beneish M-Score : -2.29 (As of Dec. 11, 2024)


View and export this data going back to 1996. Start your Free Trial

What is Convertidora IndustrialB 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.

Good Sign:

Beneish M-Score -2.29 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MEX:CONVERA' s Beneish M-Score Range Over the Past 10 Years
Min: -3   Med: -2.48   Max: -1.78
Current: -2.29

During the past 13 years, the highest Beneish M-Score of Convertidora IndustrialB de CV was -1.78. The lowest was -3.00. And the median was -2.48.


Convertidora IndustrialB de CV Beneish M-Score Historical Data

The historical data trend for Convertidora IndustrialB 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.

Convertidora IndustrialB de CV Beneish M-Score Chart

Convertidora IndustrialB 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 -2.68 -2.41 -1.91 -2.44 -2.93

Convertidora IndustrialB de CV Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 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 -2.92 -2.93 -2.50 -2.40 -2.29

Competitive Comparison of Convertidora IndustrialB de CV's Beneish M-Score

For the Packaging & Containers subindustry, Convertidora IndustrialB 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.


Convertidora IndustrialB de CV's Beneish M-Score Distribution in the Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, Convertidora IndustrialB de CV's Beneish M-Score distribution charts can be found below:

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



Convertidora IndustrialB 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 Convertidora IndustrialB 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 * 1.3724+0.528 * 1.1247+0.404 * 1.2701+0.892 * 0.991+0.115 * 0.8921
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1048+4.679 * -0.056895-0.327 * 1.0845
=-2.29

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was MXN473 Mil.
Revenue was 388.417 + 373.313 + 385.275 + 367.595 = MXN1,515 Mil.
Gross Profit was 81.709 + 67.339 + 82.905 + 67.854 = MXN300 Mil.
Total Current Assets was MXN1,258 Mil.
Total Assets was MXN2,111 Mil.
Property, Plant and Equipment(Net PPE) was MXN741 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN88 Mil.
Selling, General, & Admin. Expense(SGA) was MXN225 Mil.
Total Current Liabilities was MXN920 Mil.
Long-Term Debt & Capital Lease Obligation was MXN366 Mil.
Net Income was 2.043 + -18.521 + 1.315 + -15.65 = MXN-31 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = MXN0 Mil.
Cash Flow from Operations was 43.594 + 63.891 + 4.071 + -22.236 = MXN89 Mil.
Total Receivables was MXN348 Mil.
Revenue was 344.779 + 377.399 + 403.264 + 402.901 = MXN1,528 Mil.
Gross Profit was 67.742 + 80.789 + 98.835 + 92.891 = MXN340 Mil.
Total Current Assets was MXN1,135 Mil.
Total Assets was MXN1,984 Mil.
Property, Plant and Equipment(Net PPE) was MXN766 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN80 Mil.
Selling, General, & Admin. Expense(SGA) was MXN205 Mil.
Total Current Liabilities was MXN860 Mil.
Long-Term Debt & Capital Lease Obligation was MXN254 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)
=(472.907 / 1514.6) / (347.712 / 1528.343)
=0.312232 / 0.227509
=1.3724

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)
=(340.257 / 1528.343) / (299.807 / 1514.6)
=0.222631 / 0.197945
=1.1247

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 - (1258.267 + 741.277) / 2111.477) / (1 - (1135.313 + 766.03) / 1984.162)
=0.053012 / 0.04174
=1.2701

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
=1514.6 / 1528.343
=0.991

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))
=(80.493 / (80.493 + 766.03)) / (88.441 / (88.441 + 741.277))
=0.095087 / 0.106592
=0.8921

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)
=(224.608 / 1514.6) / (205.148 / 1528.343)
=0.148295 / 0.134229
=1.1048

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)
=((365.913 + 919.534) / 2111.477) / ((253.771 + 860.034) / 1984.162)
=0.60879 / 0.561348
=1.0845

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
=(-30.813 - 0 - 89.32) / 2111.477
=-0.056895

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.

Convertidora IndustrialB de CV has a M-score of -2.29 suggests that the company is unlikely to be a manipulator.


Convertidora IndustrialB de CV Beneish M-Score Related Terms

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


Convertidora IndustrialB de CV Business Description

Traded in Other Exchanges
N/A
Address
Rio de la Lonza 2073, Atlas, Jalisco, Guadalajara, MEX, 44800
Convertidora Industrial SAB de CV is a Mexico-based company engaged in the production and distribution of plastic film for food packaging and articles for party's decorations.

Convertidora IndustrialB de CV Headlines

No Headlines