The Goldmanchs Group 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 The Goldmanchs Group 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 * 0.969 | + | 0.528 * 1 | + | 0.404 * 1.0018 | + | 0.892 * 1.3169 | + | 0.115 * 1.4895 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.9401 | + | 4.679 * 0.019952 | - | 0.327 * 1.0749 |
| = | -2.09 |
* 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 (Mar25) TTM: | Last Year (Mar24) TTM: |
Total Receivables was MXN3,730,860 Mil.
Revenue was 308141.409 + 289247.703 + 250047.12 + 233233.231 = MXN1,080,669 Mil.
Gross Profit was 308141.409 + 289247.703 + 250047.12 + 233233.231 = MXN1,080,669 Mil.
Total Current Assets was MXN0 Mil.
Total Assets was MXN36,132,884 Mil.
Property, Plant and Equipment(Net PPE) was MXN202,352 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN44,800 Mil.
Selling, General, & Admin. Expense(SGA) was MXN349,892 Mil.
Total Current Liabilities was MXN0 Mil.
Long-Term Debt & Capital Lease Obligation was MXN5,559,066 Mil.
Net Income was 96930.952 + 85737.783 + 58873.997 + 55748.073 = MXN297,291 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = MXN0 Mil.
Cash Flow from Operations was -761658.787 + 975337.666 + -749412.819 + 112119.03 = MXN-423,615 Mil.
|
Total Receivables was MXN2,923,580 Mil.
Revenue was 235882.572 + 192114.539 + 205839.106 + 186782.791 = MXN820,619 Mil.
Gross Profit was 235882.572 + 192114.539 + 205839.106 + 186782.791 = MXN820,619 Mil.
Total Current Assets was MXN0 Mil.
Total Assets was MXN28,187,743 Mil.
Property, Plant and Equipment(Net PPE) was MXN209,030 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN77,311 Mil.
Selling, General, & Admin. Expense(SGA) was MXN282,611 Mil.
Total Current Liabilities was MXN0 Mil.
Long-Term Debt & Capital Lease Obligation was MXN4,034,633 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) |
| = | (3730859.646 / 1080669.463) | / | (2923579.686 / 820619.008) |
| = | 3.45236 | / | 3.562652 |
| | = | 0.969 |
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) |
| = | (820619.008 / 820619.008) | / | (1080669.463 / 1080669.463) |
| = | 1 | / | 1 |
| | = | 1 |
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 - (0 + 202352.056) / 36132884.16) | / | (1 - (0 + 209029.832) / 28187743.356) |
| = | 0.9944 | / | 0.992584 |
| | = | 1.0018 |
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 |
| = | 1080669.463 | / | 820619.008 |
| | = | 1.3169 |
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)) |
| = | (77310.514 / (77310.514 + 209029.832)) | / | (44800.451 / (44800.451 + 202352.056)) |
| = | 0.269995 | / | 0.181266 |
| | = | 1.4895 |
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) |
| = | (349891.507 / 1080669.463) | / | (282610.886 / 820619.008) |
| = | 0.323773 | / | 0.344387 |
| | = | 0.9401 |
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) |
| = | ((5559065.774 + 0) / 36132884.16) | / | ((4034632.574 + 0) / 28187743.356) |
| = | 0.153851 | / | 0.143134 |
| | = | 1.0749 |
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 |
| = | (297290.805 - 0 | - | -423614.91) | / | 36132884.16 |
| | = | 0.019952 |
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 Goldmanchs Group has a M-score of -2.09 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
MEX:GS has been successfully added to your