Cibus Nordic Real Estate AB Beneish M-Score Historical Data
The historical data trend for Cibus Nordic Real Estate AB'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.
Cibus Nordic Real Estate AB Beneish M-Score Chart
|
Cibus Nordic Real Estate AB Annual Data
|
|
Trend |
Jun18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
- |
-2.72 |
-1.82 |
-1.01 |
-3.05 |
|
Cibus Nordic Real Estate AB 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
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.82 |
-2.64 |
-2.83 |
-3.05 |
-3.10 |
Competitive Comparison of Cibus Nordic Real Estate AB's Beneish M-Score
For the Real Estate Services subindustry, Cibus Nordic Real Estate AB'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.
Cibus Nordic Real Estate AB's Beneish M-Score Distribution in the Real Estate Industry
For the Real Estate industry and Real Estate sector, Cibus Nordic Real Estate AB's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Cibus Nordic Real Estate AB's Beneish M-Score falls into.
Cibus Nordic Real Estate AB 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 Cibus Nordic Real Estate AB 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 * 0.5806 | + | 0.528 * 0.9831 | + | 0.404 * 0.9907 | + | 0.892 * 1.1357 | + | 0.115 * 1.1078 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0118 | + | 4.679 * -0.075269 | - | 0.327 * 0.996 |
| = | -3.10 |
* 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 (Mar24) TTM: | Last Year (Mar23) TTM: |
Total Receivables was kr56 Mil.
Revenue was 407.591 + 388.1 + 432.213 + 394.361 = kr1,622 Mil.
Gross Profit was 392.54 + 147.522 + 417.177 + 379.847 = kr1,337 Mil.
Total Current Assets was kr512 Mil.
Total Assets was kr20,724 Mil.
Property, Plant and Equipment(Net PPE) was kr128 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0 Mil.
Selling, General, & Admin. Expense(SGA) was kr68 Mil.
Total Current Liabilities was kr1,458 Mil.
Long-Term Debt & Capital Lease Obligation was kr10,942 Mil.
Net Income was -45.142 + -379.296 + 95.019 + 46.553 = kr-283 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was 262.648 + 302.571 + 348.148 + 363.688 = kr1,277 Mil.
|
Total Receivables was kr85 Mil.
Revenue was 392.3 + 362.34 + 349.404 + 324.426 = kr1,428 Mil.
Gross Profit was 378.235 + 129.923 + 336.128 + 313.193 = kr1,157 Mil.
Total Current Assets was kr348 Mil.
Total Assets was kr21,209 Mil.
Property, Plant and Equipment(Net PPE) was kr115 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0 Mil.
Selling, General, & Admin. Expense(SGA) was kr59 Mil.
Total Current Liabilities was kr983 Mil.
Long-Term Debt & Capital Lease Obligation was kr11,758 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) |
| = | (55.757 / 1622.265) | / | (84.562 / 1428.47) |
| = | 0.03437 | / | 0.059198 |
| | = | 0.5806 |
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) |
| = | (1157.479 / 1428.47) | / | (1337.086 / 1622.265) |
| = | 0.810293 | / | 0.824209 |
| | = | 0.9831 |
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 - (511.885 + 128.319) / 20724.485) | / | (1 - (348.197 + 114.69) / 21208.675) |
| = | 0.969109 | / | 0.978175 |
| | = | 0.9907 |
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 |
| = | 1622.265 | / | 1428.47 |
| | = | 1.1357 |
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)) |
| = | (0.202 / (0.202 + 114.69)) | / | (0.204 / (0.204 + 128.319)) |
| = | 0.001758 | / | 0.001587 |
| | = | 1.1078 |
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) |
| = | (68.123 / 1622.265) | / | (59.286 / 1428.47) |
| = | 0.041993 | / | 0.041503 |
| | = | 1.0118 |
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) |
| = | ((10942.005 + 1457.854) / 20724.485) | / | ((11757.818 + 982.821) / 21208.675) |
| = | 0.598319 | / | 0.600728 |
| | = | 0.996 |
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 |
| = | (-282.866 - 0 | - | 1277.055) | / | 20724.485 |
| | = | -0.075269 |
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.
Cibus Nordic Real Estate AB has a M-score of -3.10 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
OSTO:CIBUS has been successfully added to your