GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Bronco Billy Co Ltd (TSE:3091) » Definitions » Beneish M-Score

Bronco Billy Co (TSE:3091) Beneish M-Score : -2.64 (As of Jun. 24, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Bronco Billy Co 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 -2.64 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Bronco Billy Co's Beneish M-Score or its related term are showing as below:

TSE:3091' s Beneish M-Score Range Over the Past 10 Years
Min: -2.75   Med: -2.42   Max: -2.12
Current: -2.64

During the past 13 years, the highest Beneish M-Score of Bronco Billy Co was -2.12. The lowest was -2.75. And the median was -2.42.


Bronco Billy Co Beneish M-Score Historical Data

The historical data trend for Bronco Billy Co'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.

Bronco Billy Co Beneish M-Score Chart

Bronco Billy Co 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 -2.12 -2.51 -2.24 -2.29 -2.64

Bronco Billy Co 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 - - - -2.64 -

Competitive Comparison of Bronco Billy Co's Beneish M-Score

For the Restaurants subindustry, Bronco Billy Co'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.


Bronco Billy Co's Beneish M-Score Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Bronco Billy Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Bronco Billy Co's Beneish M-Score falls into.



Bronco Billy Co 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 Bronco Billy Co 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 * 1.0443+0.528 * 1.0281+0.404 * 0.8865+0.892 * 1.1984+0.115 * 0.954
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.067772-0.327 * 1.083
=-2.64

* 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 円931 Mil.
Revenue was 円23,378 Mil.
Gross Profit was 円15,308 Mil.
Total Current Assets was 円9,708 Mil.
Total Assets was 円22,761 Mil.
Property, Plant and Equipment(Net PPE) was 円10,224 Mil.
Depreciation, Depletion and Amortization(DDA) was 円875 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円3,447 Mil.
Long-Term Debt & Capital Lease Obligation was 円246 Mil.
Net Income was 円1,003 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,546 Mil.
Total Receivables was 円744 Mil.
Revenue was 円19,508 Mil.
Gross Profit was 円13,133 Mil.
Total Current Assets was 円8,319 Mil.
Total Assets was 円21,478 Mil.
Property, Plant and Equipment(Net PPE) was 円10,147 Mil.
Depreciation, Depletion and Amortization(DDA) was 円825 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,846 Mil.
Long-Term Debt & Capital Lease Obligation was 円371 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)
=(931.175 / 23377.65) / (744.062 / 19508.034)
=0.039832 / 0.038141
=1.0443

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)
=(13133.036 / 19508.034) / (15307.825 / 23377.65)
=0.673212 / 0.654806
=1.0281

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 - (9707.592 + 10224.253) / 22761.359) / (1 - (8318.817 + 10147.351) / 21477.8)
=0.124312 / 0.140221
=0.8865

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
=23377.65 / 19508.034
=1.1984

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))
=(825.125 / (825.125 + 10147.351)) / (874.939 / (874.939 + 10224.253))
=0.0752 / 0.078829
=0.954

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 / 23377.65) / (0 / 19508.034)
=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)
=((245.817 + 3446.587) / 22761.359) / ((371.29 + 2845.954) / 21477.8)
=0.162222 / 0.149794
=1.083

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
=(1003.179 - 0 - 2545.766) / 22761.359
=-0.067772

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.

Bronco Billy Co has a M-score of -2.64 suggests that the company is unlikely to be a manipulator.


Bronco Billy Co Beneish M-Score Related Terms

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


Bronco Billy Co (TSE:3091) Business Description

Traded in Other Exchanges
N/A
Address
1-75 Heiwagaoka Meito-ku, Aichi Prefecture, Nagoya, JPN
Bronco Billy Co Ltd is a Japan-based company engaged in the operation of chain restaurants. The company provides steaks and hamburger steaks in restaurants under the name Bronco Billy. Its offerings include steak, hamburger, chicken steak, fresh salad bar and others.

Bronco Billy Co (TSE:3091) Headlines

No Headlines