GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Non-Alcoholic » Balai Ni Fruitas Inc (PHS:BALAI) » Definitions » Beneish M-Score

Balai Ni Fruitas (PHS:BALAI) Beneish M-Score : -2.91 (As of Jun. 05, 2024)


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

What is Balai Ni Fruitas 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 -2.91 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Balai Ni Fruitas's Beneish M-Score or its related term are showing as below:

PHS:BALAI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.06   Med: -2.5   Max: -1.22
Current: -2.91

During the past 7 years, the highest Beneish M-Score of Balai Ni Fruitas was -1.22. The lowest was -3.06. And the median was -2.50.


Balai Ni Fruitas Beneish M-Score Historical Data

The historical data trend for Balai Ni Fruitas'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.

Balai Ni Fruitas Beneish M-Score Chart

Balai Ni Fruitas Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -1.22 -3.06

Balai Ni Fruitas Quarterly Data
Dec17 Dec18 Dec19 Dec20 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 - -1.71 -2.50 -3.06 -2.91

Competitive Comparison of Balai Ni Fruitas's Beneish M-Score

For the Beverages - Non-Alcoholic subindustry, Balai Ni Fruitas'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.


Balai Ni Fruitas's Beneish M-Score Distribution in the Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Balai Ni Fruitas's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Balai Ni Fruitas's Beneish M-Score falls into.



Balai Ni Fruitas 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 Balai Ni Fruitas 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 * 0.7134+0.528 * 0.9964+0.404 * 0.345+0.892 * 1.4347+0.115 * 1.6093
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9735+4.679 * -0.033934-0.327 * 1.6332
=-2.91

* 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 ₱71.2 Mil.
Revenue was 144.725 + 148.31 + 137.976 + 134.957 = ₱566.0 Mil.
Gross Profit was 73.622 + 81.524 + 68.685 + 66.225 = ₱290.1 Mil.
Total Current Assets was ₱377.2 Mil.
Total Assets was ₱588.6 Mil.
Property, Plant and Equipment(Net PPE) was ₱207.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱43.5 Mil.
Selling, General, & Admin. Expense(SGA) was ₱137.3 Mil.
Total Current Liabilities was ₱102.2 Mil.
Long-Term Debt & Capital Lease Obligation was ₱11.3 Mil.
Net Income was 13.189 + 17.496 + 16.316 + 15.248 = ₱62.2 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₱0.0 Mil.
Cash Flow from Operations was 22.969 + 5.891 + 37.95 + 15.411 = ₱82.2 Mil.
Total Receivables was ₱69.5 Mil.
Revenue was 113.963 + 107.048 + 89.001 + 84.47 = ₱394.5 Mil.
Gross Profit was 56.669 + 57.5 + 45.496 + 41.771 = ₱201.4 Mil.
Total Current Assets was ₱388.7 Mil.
Total Assets was ₱476.0 Mil.
Property, Plant and Equipment(Net PPE) was ₱78.3 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱30.3 Mil.
Selling, General, & Admin. Expense(SGA) was ₱98.3 Mil.
Total Current Liabilities was ₱48.0 Mil.
Long-Term Debt & Capital Lease Obligation was ₱8.3 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)
=(71.155 / 565.968) / (69.52 / 394.482)
=0.125723 / 0.176231
=0.7134

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)
=(201.436 / 394.482) / (290.056 / 565.968)
=0.510634 / 0.512495
=0.9964

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 - (377.183 + 207.53) / 588.556) / (1 - (388.723 + 78.278) / 476.01)
=0.00653 / 0.018926
=0.345

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
=565.968 / 394.482
=1.4347

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))
=(30.291 / (30.291 + 78.278)) / (43.526 / (43.526 + 207.53))
=0.279002 / 0.173372
=1.6093

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)
=(137.321 / 565.968) / (98.322 / 394.482)
=0.24263 / 0.249243
=0.9735

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)
=((11.32 + 102.231) / 588.556) / ((8.25 + 47.98) / 476.01)
=0.192932 / 0.118128
=1.6332

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
=(62.249 - 0 - 82.221) / 588.556
=-0.033934

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.

Balai Ni Fruitas has a M-score of -2.91 suggests that the company is unlikely to be a manipulator.


Balai Ni Fruitas Beneish M-Score Related Terms

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


Balai Ni Fruitas (PHS:BALAI) Business Description

Traded in Other Exchanges
N/A
Address
68 Data Street, Barangay Don Manuel, Metro Manila, Quezon City, PHL, 1113
Balai Ni Fruitas Inc is a food and beverage company that operates brands such as Balai Pandesal, Buko Ni Fruitas, and Fruitas House of Desserts. Its product offering comprises of fresh coconut-based beverages and desserts, healthy desserts, fresh fruit shakes, and juices, boba shakes, and milk tea.

Balai Ni Fruitas (PHS:BALAI) Headlines

No Headlines