GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Dine SAB de CV (MEX:DINEA) » Definitions » Beneish M-Score

DineB de CV (MEX:DINEA) Beneish M-Score : -1.26 (As of Mar. 02, 2025)


View and export this data going back to 2007. Start your Free Trial

What is DineB 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.

Warning Sign:

Beneish M-Score -1.26 higher than -1.78, which implies that the company might have manipulated its financial results.

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

MEX:DINEA' s Beneish M-Score Range Over the Past 10 Years
Min: -3.47   Med: -2.24   Max: 1.48
Current: -1.26

During the past 13 years, the highest Beneish M-Score of DineB de CV was 1.48. The lowest was -3.47. And the median was -2.24.


DineB de CV Beneish M-Score Historical Data

The historical data trend for DineB 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.

DineB de CV Beneish M-Score Chart

DineB de CV Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.88 -3.47 -2.15 1.48 -1.26

DineB de CV 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 1.48 -1.19 -1.59 -1.85 -1.26

Competitive Comparison of DineB de CV's Beneish M-Score

For the Real Estate Services subindustry, DineB 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.


DineB de CV's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, DineB de CV's Beneish M-Score distribution charts can be found below:

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



DineB 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 DineB 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 * 0.6312+0.528 * 0.1166+0.404 * 0.97+0.892 * 3.244+0.115 * 0.9309
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.3248+4.679 * -0.033374-0.327 * 0.736
=-1.26

* 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 MXN184 Mil.
Revenue was 2695.905 + 434.622 + 520.266 + 855.397 = MXN4,506 Mil.
Gross Profit was 785.287 + 116.999 + 157.058 + 257.385 = MXN1,317 Mil.
Total Current Assets was MXN5,647 Mil.
Total Assets was MXN8,531 Mil.
Property, Plant and Equipment(Net PPE) was MXN1,030 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN26 Mil.
Selling, General, & Admin. Expense(SGA) was MXN519 Mil.
Total Current Liabilities was MXN4,215 Mil.
Long-Term Debt & Capital Lease Obligation was MXN18 Mil.
Net Income was 243.052 + -284.333 + -67.307 + 121.582 = MXN13 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = MXN0 Mil.
Cash Flow from Operations was 791.401 + 13.447 + -416.442 + -90.696 = MXN298 Mil.
Total Receivables was MXN90 Mil.
Revenue was 512.661 + 221.383 + 224.504 + 430.553 = MXN1,389 Mil.
Gross Profit was 134.194 + -275.441 + 50.202 + 138.37 = MXN47 Mil.
Total Current Assets was MXN5,823 Mil.
Total Assets was MXN8,816 Mil.
Property, Plant and Equipment(Net PPE) was MXN1,018 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN24 Mil.
Selling, General, & Admin. Expense(SGA) was MXN493 Mil.
Total Current Liabilities was MXN5,909 Mil.
Long-Term Debt & Capital Lease Obligation was MXN34 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)
=(183.652 / 4506.19) / (89.694 / 1389.101)
=0.040755 / 0.06457
=0.6312

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)
=(47.325 / 1389.101) / (1316.729 / 4506.19)
=0.034069 / 0.292205
=0.1166

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 - (5646.512 + 1029.952) / 8531.051) / (1 - (5822.635 + 1017.672) / 8816.224)
=0.217393 / 0.224123
=0.97

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
=4506.19 / 1389.101
=3.244

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))
=(24.315 / (24.315 + 1017.672)) / (26.483 / (26.483 + 1029.952))
=0.023335 / 0.025068
=0.9309

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)
=(519.152 / 4506.19) / (492.772 / 1389.101)
=0.115209 / 0.354742
=0.3248

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)
=((17.536 + 4214.95) / 8531.051) / ((33.794 + 5909.397) / 8816.224)
=0.496127 / 0.67412
=0.736

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
=(12.994 - 0 - 297.71) / 8531.051
=-0.033374

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.

DineB de CV has a M-score of -1.26 signals that the company is likely to be a manipulator.


DineB de CV Beneish M-Score Related Terms

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


DineB de CV Business Description

Traded in Other Exchanges
Address
Paseo de los Tamarindos 400 - B, 28th Floor Bosques de las Lomas, Mexico, DF, MEX, 05120
Dine SAB de CV is a real estate and architectural company. The company develops real estate projects in residential and tourist areas.

DineB de CV Headlines

No Headlines