GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Warehouses Estates Belgium SA (XBRU:WEB) » Definitions » Beneish M-Score

Warehouses Estates Belgium (XBRU:WEB) Beneish M-Score : -2.49 (As of Dec. 14, 2024)


View and export this data going back to 1998. Start your Free Trial

What is Warehouses Estates Belgium 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 -2.49 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XBRU:WEB' s Beneish M-Score Range Over the Past 10 Years
Min: -2.89   Med: -2.49   Max: -2.12
Current: -2.49

During the past 13 years, the highest Beneish M-Score of Warehouses Estates Belgium was -2.12. The lowest was -2.89. And the median was -2.49.


Warehouses Estates Belgium Beneish M-Score Historical Data

The historical data trend for Warehouses Estates Belgium'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.

Warehouses Estates Belgium Beneish M-Score Chart

Warehouses Estates Belgium Annual Data
Trend Sep13 Sep14 Sep15 Sep16 Sep17 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.64 -2.33 -2.89 -2.79 -2.49

Warehouses Estates Belgium Semi-Annual Data
Mar14 Sep14 Mar15 Sep15 Mar16 Sep16 Mar17 Sep17 Mar18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
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 - -2.79 - -2.49 -

Competitive Comparison of Warehouses Estates Belgium's Beneish M-Score

For the REIT - Diversified subindustry, Warehouses Estates Belgium'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.


Warehouses Estates Belgium's Beneish M-Score Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Warehouses Estates Belgium's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Warehouses Estates Belgium's Beneish M-Score falls into.



Warehouses Estates Belgium 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 Warehouses Estates Belgium 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 * 0.9962+0.528 * 1.0018+0.404 * 1.0056+0.892 * 1.1081+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8483+4.679 * -0.022826-0.327 * 1.0684
=-2.49

* 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 €2.16 Mil.
Revenue was €26.07 Mil.
Gross Profit was €22.06 Mil.
Total Current Assets was €15.36 Mil.
Total Assets was €322.45 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €2.46 Mil.
Total Current Liabilities was €30.46 Mil.
Long-Term Debt & Capital Lease Obligation was €124.23 Mil.
Net Income was €8.67 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €16.03 Mil.
Total Receivables was €1.95 Mil.
Revenue was €23.53 Mil.
Gross Profit was €19.94 Mil.
Total Current Assets was €16.26 Mil.
Total Assets was €307.20 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €2.62 Mil.
Total Current Liabilities was €31.28 Mil.
Long-Term Debt & Capital Lease Obligation was €106.66 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)
=(2.157 / 26.07) / (1.954 / 23.527)
=0.082739 / 0.083054
=0.9962

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)
=(19.944 / 23.527) / (22.059 / 26.07)
=0.847707 / 0.846145
=1.0018

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 - (15.358 + 0) / 322.445) / (1 - (16.263 + 0) / 307.198)
=0.95237 / 0.94706
=1.0056

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
=26.07 / 23.527
=1.1081

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))
=(0 / (0 + 0)) / (0 / (0 + 0))
= /
=1

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)
=(2.461 / 26.07) / (2.618 / 23.527)
=0.0944 / 0.111276
=0.8483

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)
=((124.226 + 30.463) / 322.445) / ((106.66 + 31.281) / 307.198)
=0.479738 / 0.44903
=1.0684

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
=(8.668 - 0 - 16.028) / 322.445
=-0.022826

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.

Warehouses Estates Belgium has a M-score of -2.49 suggests that the company is unlikely to be a manipulator.


Warehouses Estates Belgium Beneish M-Score Related Terms

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


Warehouses Estates Belgium Business Description

Traded in Other Exchanges
N/A
Address
29 Avenue Jean Mermoz, Gosselies, BEL, 6041
Warehouses Estates Belgium SA Formerly Warehouses Estates Belgium SCA is a real estate investment trust. It operates in commercial, semi-industrial and industrial tenancy. It also rents out industrial properties, shopping centers, retail warehouses, offices, and residential properties.

Warehouses Estates Belgium Headlines