GURUFOCUS.COM » STOCK LIST » Industrials » Waste Management » Promotora Ambiental SAB de CV (MEX:PASAB) » Definitions » Beneish M-Score

Promotora AmbientalB de CV (MEX:PASAB) Beneish M-Score : -2.58 (As of Jun. 25, 2024)


View and export this data going back to 2005. Start your Free Trial

What is Promotora AmbientalB 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 -2.58 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MEX:PASAB' s Beneish M-Score Range Over the Past 10 Years
Min: -3.41   Med: -2.92   Max: -2.25
Current: -2.58

During the past 13 years, the highest Beneish M-Score of Promotora AmbientalB de CV was -2.25. The lowest was -3.41. And the median was -2.92.


Promotora AmbientalB de CV Beneish M-Score Historical Data

The historical data trend for Promotora AmbientalB 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.

Promotora AmbientalB de CV Beneish M-Score Chart

Promotora AmbientalB 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 -3.08 -2.98 -3.41 -2.93 -2.58

Promotora AmbientalB de CV Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 - - - -2.58 -

Competitive Comparison of Promotora AmbientalB de CV's Beneish M-Score

For the Waste Management subindustry, Promotora AmbientalB 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.


Promotora AmbientalB de CV's Beneish M-Score Distribution in the Waste Management Industry

For the Waste Management industry and Industrials sector, Promotora AmbientalB de CV's Beneish M-Score distribution charts can be found below:

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



Promotora AmbientalB 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 Promotora AmbientalB 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 * 1.41+0.528 * 0.9311+0.404 * 0.8585+0.892 * 1.0819+0.115 * 1.0251
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.09542-0.327 * 1.0514
=-2.58

* 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 MXN1,355 Mil.
Revenue was MXN6,694 Mil.
Gross Profit was MXN2,168 Mil.
Total Current Assets was MXN2,097 Mil.
Total Assets was MXN7,641 Mil.
Property, Plant and Equipment(Net PPE) was MXN4,629 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN787 Mil.
Selling, General, & Admin. Expense(SGA) was MXN0 Mil.
Total Current Liabilities was MXN1,455 Mil.
Long-Term Debt & Capital Lease Obligation was MXN2,851 Mil.
Net Income was MXN213 Mil.
Gross Profit was MXN0 Mil.
Cash Flow from Operations was MXN942 Mil.
Total Receivables was MXN888 Mil.
Revenue was MXN6,187 Mil.
Gross Profit was MXN1,866 Mil.
Total Current Assets was MXN1,912 Mil.
Total Assets was MXN6,813 Mil.
Property, Plant and Equipment(Net PPE) was MXN3,951 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN691 Mil.
Selling, General, & Admin. Expense(SGA) was MXN0 Mil.
Total Current Liabilities was MXN1,043 Mil.
Long-Term Debt & Capital Lease Obligation was MXN2,609 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)
=(1354.596 / 6693.861) / (887.944 / 6186.876)
=0.202364 / 0.143521
=1.41

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)
=(1865.585 / 6186.876) / (2167.795 / 6693.861)
=0.301539 / 0.323848
=0.9311

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 - (2096.642 + 4629.092) / 7641.163) / (1 - (1911.542 + 3950.588) / 6812.912)
=0.119802 / 0.139556
=0.8585

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
=6693.861 / 6186.876
=1.0819

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))
=(691.386 / (691.386 + 3950.588)) / (786.92 / (786.92 + 4629.092))
=0.148942 / 0.145295
=1.0251

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 / 6693.861) / (0 / 6186.876)
=0 / 0
=1

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)
=((2851.421 + 1454.906) / 7641.163) / ((2609.182 + 1042.534) / 6812.912)
=0.56357 / 0.535999
=1.0514

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
=(212.654 - 0 - 941.772) / 7641.163
=-0.09542

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.

Promotora AmbientalB de CV has a M-score of -2.58 suggests that the company is unlikely to be a manipulator.


Promotora AmbientalB de CV Beneish M-Score Related Terms

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


Promotora AmbientalB de CV (MEX:PASAB) Business Description

Traded in Other Exchanges
N/A
Address
Boulevard Antonio Rodriguez 1884, Tower 1st Floor 8 Col. Santa Maria, Monterrey, MEX, 64650
Promotora Ambiental SAB de CV provides private and domestic solid waste collection services, construction and operation of landfills. The company offers services to the petroleum industry in Mexico.

Promotora AmbientalB de CV (MEX:PASAB) Headlines

No Headlines