GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Swedish Logistic Property AB (OSTO:SLP B) » Definitions » Beneish M-Score

Swedish Logistic Property AB (OSTO:SLP B) Beneish M-Score : -2.15 (As of Jun. 26, 2025)


View and export this data going back to 2022. Start your Free Trial

What is Swedish Logistic Property AB 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 -2.15 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Swedish Logistic Property AB's Beneish M-Score or its related term are showing as below:

OSTO:SLP B' s Beneish M-Score Range Over the Past 10 Years
Min: -2.2   Med: -2.07   Max: -1.91
Current: -2.15

During the past 6 years, the highest Beneish M-Score of Swedish Logistic Property AB was -1.91. The lowest was -2.20. And the median was -2.07.


Swedish Logistic Property AB Beneish M-Score Historical Data

The historical data trend for Swedish Logistic Property 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.

* Premium members only.

Swedish Logistic Property AB Beneish M-Score Chart

Swedish Logistic Property AB Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial - - -1.94 -2.16 -2.07

Swedish Logistic Property AB Quarterly Data
Dec19 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 -2.07 -2.08 -2.20 -2.07 -2.15

Competitive Comparison of Swedish Logistic Property AB's Beneish M-Score

For the Real Estate Services subindustry, Swedish Logistic Property 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.


Swedish Logistic Property AB's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Swedish Logistic Property AB's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Swedish Logistic Property AB's Beneish M-Score falls into.


;
;

Swedish Logistic Property 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 Swedish Logistic Property 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 * 1+0.528 * 0.9658+0.404 * 1.032+0.892 * 1.2642+0.115 * 1.0956
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8598+4.679 * 0.018882-0.327 * 1.0651
=-2.15

* 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 kr0.0 Mil.
Revenue was 236 + 194 + 181 + 169 = kr780.0 Mil.
Gross Profit was 204 + 166 + 159 + 149 = kr678.0 Mil.
Total Current Assets was kr191.0 Mil.
Total Assets was kr15,888.0 Mil.
Property, Plant and Equipment(Net PPE) was kr125.0 Mil.
Depreciation, Depletion and Amortization(DDA) was kr1.0 Mil.
Selling, General, & Admin. Expense(SGA) was kr25.0 Mil.
Total Current Liabilities was kr2,691.0 Mil.
Long-Term Debt & Capital Lease Obligation was kr5,264.0 Mil.
Net Income was 219 + 189 + 70 + 169 = kr647.0 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0.0 Mil.
Cash Flow from Operations was 60 + 120 + 55 + 112 = kr347.0 Mil.
Total Receivables was kr0.0 Mil.
Revenue was 166 + 155 + 150 + 146 = kr617.0 Mil.
Gross Profit was 138 + 126 + 130 + 124 = kr518.0 Mil.
Total Current Assets was kr449.0 Mil.
Total Assets was kr11,204.0 Mil.
Property, Plant and Equipment(Net PPE) was kr114.0 Mil.
Depreciation, Depletion and Amortization(DDA) was kr1.0 Mil.
Selling, General, & Admin. Expense(SGA) was kr23.0 Mil.
Total Current Liabilities was kr1,076.0 Mil.
Long-Term Debt & Capital Lease Obligation was kr4,191.0 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)
=(0 / 780) / (0 / 617)
=0 / 0
=1

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)
=(518 / 617) / (678 / 780)
=0.839546 / 0.869231
=0.9658

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 - (191 + 125) / 15888) / (1 - (449 + 114) / 11204)
=0.980111 / 0.94975
=1.032

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
=780 / 617
=1.2642

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))
=(1 / (1 + 114)) / (1 / (1 + 125))
=0.008696 / 0.007937
=1.0956

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)
=(25 / 780) / (23 / 617)
=0.032051 / 0.037277
=0.8598

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)
=((5264 + 2691) / 15888) / ((4191 + 1076) / 11204)
=0.500692 / 0.4701
=1.0651

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
=(647 - 0 - 347) / 15888
=0.018882

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.

Swedish Logistic Property AB has a M-score of -2.15 suggests that the company is unlikely to be a manipulator.


Swedish Logistic Property AB Beneish M-Score Related Terms

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


Swedish Logistic Property AB Business Description

Traded in Other Exchanges
Address
Krusegrand 42 D, Malmo, SWE, 212 25
Swedish Logistic Property AB is a Swedish real estate company that acquires, refines, and manages logistics properties. Its property portfolio includes both large modern logistics facilities and smaller properties that are optimal for city logistics, and are mainly concentrated in southern Sweden and the Stockholm area. The company generates a majority of its revenue in the form of rental income from investment properties, followed by service and other income.

Swedish Logistic Property AB Headlines

No Headlines