Nu Holdings 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 Nu Holdings 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 * 0.782 | + | 0.528 * 1 | + | 0.404 * 1.0006 | + | 0.892 * 1.6059 | + | 0.115 * 0.8716 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.6058 | + | 4.679 * -0.033491 | - | 0.327 * 0.9329 |
| = | -2.22 |
* 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 MXN272,327 Mil.
Revenue was 41279.71 + 38196.902 + 32827.641 + 28729 = MXN141,033 Mil.
Gross Profit was 41279.71 + 38196.902 + 32827.641 + 28729 = MXN141,033 Mil.
Total Current Assets was MXN0 Mil.
Total Assets was MXN957,694 Mil.
Property, Plant and Equipment(Net PPE) was MXN1,053 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN1,303 Mil.
Selling, General, & Admin. Expense(SGA) was MXN25,802 Mil.
Total Current Liabilities was MXN0 Mil.
Long-Term Debt & Capital Lease Obligation was MXN25,828 Mil.
Net Income was 10896.336 + 8926.873 + 6286.894 + 6125.616 = MXN32,236 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = MXN0 Mil.
Cash Flow from Operations was -21046.213 + 48885.876 + -9470.138 + 45940.649 = MXN64,310 Mil.
|
Total Receivables was MXN216,839 Mil.
Revenue was 26010.994 + 23029.778 + 19883.269 + 18895.679 = MXN87,820 Mil.
Gross Profit was 26010.994 + 23029.778 + 19883.269 + 18895.679 = MXN87,820 Mil.
Total Current Assets was MXN0 Mil.
Total Assets was MXN621,737 Mil.
Property, Plant and Equipment(Net PPE) was MXN1,079 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN1,004 Mil.
Selling, General, & Admin. Expense(SGA) was MXN26,523 Mil.
Total Current Liabilities was MXN0 Mil.
Long-Term Debt & Capital Lease Obligation was MXN17,974 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) |
| = | (272327.187 / 141033.253) | / | (216838.704 / 87819.72) |
| = | 1.930943 | / | 2.469135 |
| | = | 0.782 |
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) |
| = | (87819.72 / 87819.72) | / | (141033.253 / 141033.253) |
| = | 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 + 1053.018) / 957693.859) | / | (1 - (0 + 1079.257) / 621736.906) |
| = | 0.9989 | / | 0.998264 |
| | = | 1.0006 |
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 |
| = | 141033.253 | / | 87819.72 |
| | = | 1.6059 |
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)) |
| = | (1004.168 / (1004.168 + 1079.257)) | / | (1302.563 / (1302.563 + 1053.018)) |
| = | 0.481979 | / | 0.552969 |
| | = | 0.8716 |
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) |
| = | (25801.972 / 141033.253) | / | (26523.035 / 87819.72) |
| = | 0.18295 | / | 0.302017 |
| | = | 0.6058 |
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) |
| = | ((25828.259 + 0) / 957693.859) | / | ((17974.107 + 0) / 621736.906) |
| = | 0.026969 | / | 0.02891 |
| | = | 0.9329 |
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 |
| = | (32235.719 - 0 | - | 64310.174) | / | 957693.859 |
| | = | -0.033491 |
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.
Nu Holdings has a M-score of -2.22 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
MEX:NU has been successfully added to your