GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Minutor Energia SA (WAR:MTE) » Definitions » Beneish M-Score

Minutor Energia (WAR:MTE) Beneish M-Score : -3.59 (As of May. 17, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Minutor Energia 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 -3.59 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

WAR:MTE' s Beneish M-Score Range Over the Past 10 Years
Min: -5.09   Med: -2.45   Max: 490.98
Current: -3.59

During the past 6 years, the highest Beneish M-Score of Minutor Energia was 490.98. The lowest was -5.09. And the median was -2.45.


Minutor Energia Beneish M-Score Historical Data

The historical data trend for Minutor Energia'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.

Minutor Energia Beneish M-Score Chart

Minutor Energia Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial - -2.44 -4.17 -2.50 9.78

Minutor Energia Quarterly Data
Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Mar23 Jun23 Sep23
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 16.52 -3.39 -3.35 -1.64 -3.59

Competitive Comparison of Minutor Energia's Beneish M-Score

For the Specialty Business Services subindustry, Minutor Energia'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.


Minutor Energia's Beneish M-Score Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, Minutor Energia's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Minutor Energia's Beneish M-Score falls into.



Minutor Energia 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 Minutor Energia 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 * 1.0418+0.528 * 0.5667+0.404 * 1.0682+0.892 * 0.268+0.115 * 0.9675
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2819+4.679 * -0.064711-0.327 * 0.8168
=-3.59

* 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 (Sep23) TTM:Last Year (Jun22) TTM:
Total Receivables was zł1.17 Mil.
Revenue was 0.581 + 0.398 + 0.661 + 0.794 = zł2.43 Mil.
Gross Profit was 0.51 + 0.211 + 0.548 + 0.27 = zł1.54 Mil.
Total Current Assets was zł3.38 Mil.
Total Assets was zł35.67 Mil.
Property, Plant and Equipment(Net PPE) was zł0.08 Mil.
Depreciation, Depletion and Amortization(DDA) was zł1.64 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.83 Mil.
Total Current Liabilities was zł6.01 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.00 Mil.
Net Income was -0.446 + -0.937 + -0.576 + -1.282 = zł-3.24 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = zł0.00 Mil.
Cash Flow from Operations was -0.106 + -0.135 + 0 + -0.692 = zł-0.93 Mil.
Total Receivables was zł4.18 Mil.
Revenue was 0.983 + 2.527 + 2.035 + 3.537 = zł9.08 Mil.
Gross Profit was 0.293 + 0.789 + 0.807 + 1.365 = zł3.25 Mil.
Total Current Assets was zł6.40 Mil.
Total Assets was zł42.28 Mil.
Property, Plant and Equipment(Net PPE) was zł0.14 Mil.
Depreciation, Depletion and Amortization(DDA) was zł1.63 Mil.
Selling, General, & Admin. Expense(SGA) was zł2.42 Mil.
Total Current Liabilities was zł8.73 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.00 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)
=(1.166 / 2.434) / (4.176 / 9.082)
=0.479047 / 0.459811
=1.0418

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)
=(3.254 / 9.082) / (1.539 / 2.434)
=0.358291 / 0.632293
=0.5667

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 - (3.379 + 0.082) / 35.666) / (1 - (6.401 + 0.139) / 42.277)
=0.902961 / 0.845306
=1.0682

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
=2.434 / 9.082
=0.268

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))
=(1.628 / (1.628 + 0.139)) / (1.636 / (1.636 + 0.082))
=0.921336 / 0.95227
=0.9675

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)
=(0.83 / 2.434) / (2.416 / 9.082)
=0.341002 / 0.266021
=1.2819

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)
=((0 + 6.012) / 35.666) / ((0 + 8.725) / 42.277)
=0.168564 / 0.206377
=0.8168

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
=(-3.241 - 0 - -0.933) / 35.666
=-0.064711

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.

Minutor Energia has a M-score of -3.59 suggests that the company is unlikely to be a manipulator.


Minutor Energia Beneish M-Score Related Terms

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


Minutor Energia (WAR:MTE) Business Description

Traded in Other Exchanges
N/A
Address
ul. Miko?owska 26 / 1A, Myslowice, POL, 41-400
Minutor Energia SA is engaged in the construction of renewable energy sources so that they can supply your homes and companies with green electricity and heat. The company's services include Photovoltaics for the home, Photovoltaics for business, Photovoltaics for the farmer, Solar farms, Heat pumps and Energy storage.

Minutor Energia (WAR:MTE) Headlines

No Headlines