GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Grupa Kapitalowa IMMOBILE SA (WAR:GKI) » Definitions » Beneish M-Score

Grupa Kapitalowa IMMOBILE (WAR:GKI) Beneish M-Score : -2.92 (As of Mar. 25, 2025)


View and export this data going back to 2007. Start your Free Trial

What is Grupa Kapitalowa IMMOBILE 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 -2.92 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Grupa Kapitalowa IMMOBILE's Beneish M-Score or its related term are showing as below:

WAR:GKI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.16   Med: -2.47   Max: -0.74
Current: -2.92

During the past 13 years, the highest Beneish M-Score of Grupa Kapitalowa IMMOBILE was -0.74. The lowest was -3.16. And the median was -2.47.


Grupa Kapitalowa IMMOBILE Beneish M-Score Historical Data

The historical data trend for Grupa Kapitalowa IMMOBILE'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.

Grupa Kapitalowa IMMOBILE Beneish M-Score Chart

Grupa Kapitalowa IMMOBILE 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 -2.05 -2.65 -2.45 -2.55 -2.69

Grupa Kapitalowa IMMOBILE Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -2.75 -2.69 -2.47 -2.73 -2.92

Competitive Comparison of Grupa Kapitalowa IMMOBILE's Beneish M-Score

For the Asset Management subindustry, Grupa Kapitalowa IMMOBILE'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.


Grupa Kapitalowa IMMOBILE's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Grupa Kapitalowa IMMOBILE's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Grupa Kapitalowa IMMOBILE's Beneish M-Score falls into.



Grupa Kapitalowa IMMOBILE 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 Grupa Kapitalowa IMMOBILE 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 * 0.7576+0.528 * 1.2025+0.404 * 1.0636+0.892 * 1.1426+0.115 * 0.9472
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8947+4.679 * -0.103041-0.327 * 1.0337
=-2.92

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was zł158.1 Mil.
Revenue was 242.55 + 238.733 + 201.973 + 290.912 = zł974.2 Mil.
Gross Profit was 40.439 + 39.917 + 20.728 + 46.042 = zł147.1 Mil.
Total Current Assets was zł404.7 Mil.
Total Assets was zł951.3 Mil.
Property, Plant and Equipment(Net PPE) was zł393.1 Mil.
Depreciation, Depletion and Amortization(DDA) was zł47.5 Mil.
Selling, General, & Admin. Expense(SGA) was zł126.4 Mil.
Total Current Liabilities was zł450.7 Mil.
Long-Term Debt & Capital Lease Obligation was zł247.2 Mil.
Net Income was -9.515 + -13.617 + -18.213 + 10.378 = zł-31.0 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.0 Mil.
Cash Flow from Operations was 13.133 + 13.697 + -6.962 + 47.186 = zł67.1 Mil.
Total Receivables was zł182.7 Mil.
Revenue was 264.005 + 210.049 + 175.171 + 203.361 = zł852.6 Mil.
Gross Profit was 38.915 + 47.922 + 23.728 + 44.278 = zł154.8 Mil.
Total Current Assets was zł455.1 Mil.
Total Assets was zł1,015.1 Mil.
Property, Plant and Equipment(Net PPE) was zł406.0 Mil.
Depreciation, Depletion and Amortization(DDA) was zł46.2 Mil.
Selling, General, & Admin. Expense(SGA) was zł123.6 Mil.
Total Current Liabilities was zł448.0 Mil.
Long-Term Debt & Capital Lease Obligation was zł272.4 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)
=(158.135 / 974.168) / (182.676 / 852.586)
=0.162328 / 0.214261
=0.7576

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)
=(154.843 / 852.586) / (147.126 / 974.168)
=0.181616 / 0.151027
=1.2025

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 - (404.739 + 393.138) / 951.283) / (1 - (455.146 + 406.008) / 1015.056)
=0.161262 / 0.151619
=1.0636

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
=974.168 / 852.586
=1.1426

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))
=(46.152 / (46.152 + 406.008)) / (47.479 / (47.479 + 393.138))
=0.10207 / 0.107756
=0.9472

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)
=(126.398 / 974.168) / (123.647 / 852.586)
=0.12975 / 0.145026
=0.8947

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)
=((247.153 + 450.735) / 951.283) / ((272.442 + 447.977) / 1015.056)
=0.733628 / 0.709733
=1.0337

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
=(-30.967 - 0 - 67.054) / 951.283
=-0.103041

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.

Grupa Kapitalowa IMMOBILE has a M-score of -2.92 suggests that the company is unlikely to be a manipulator.


Grupa Kapitalowa IMMOBILE Beneish M-Score Related Terms

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


Grupa Kapitalowa IMMOBILE Business Description

Traded in Other Exchanges
N/A
Address
ul. Fordorska 40, Bydgoszcz, POL, 85-719
Grupa Kapitalowa IMMOBILE SA is a Poland based investment company. It invests in the machine industry, construction and development, hotel industry, and real estate sectors in Poland.

Grupa Kapitalowa IMMOBILE Headlines

No Headlines