GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Atom Hoteles Socimi SA (XMAD:YATO) » Definitions » Beneish M-Score

Atom Hoteles Socimi (XMAD:YATO) Beneish M-Score : -2.57 (As of Jun. 12, 2024)


View and export this data going back to 2018. Start your Free Trial

What is Atom Hoteles Socimi 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 -2.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XMAD:YATO' s Beneish M-Score Range Over the Past 10 Years
Min: -2.64   Med: -2.55   Max: -2
Current: -2.57

During the past 6 years, the highest Beneish M-Score of Atom Hoteles Socimi was -2.00. The lowest was -2.64. And the median was -2.55.


Atom Hoteles Socimi Beneish M-Score Historical Data

The historical data trend for Atom Hoteles Socimi'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.

Atom Hoteles Socimi Beneish M-Score Chart

Atom Hoteles Socimi Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - -2.00 -2.64 -2.52 -2.57

Atom Hoteles Socimi Semi-Annual Data
Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score Get a 7-Day Free Trial - -2.00 -2.64 -2.52 -2.57

Competitive Comparison of Atom Hoteles Socimi's Beneish M-Score

For the REIT - Hotel & Motel subindustry, Atom Hoteles Socimi'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.


Atom Hoteles Socimi's Beneish M-Score Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Atom Hoteles Socimi's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Atom Hoteles Socimi's Beneish M-Score falls into.



Atom Hoteles Socimi 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 Atom Hoteles Socimi 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 * 0.9148+0.528 * 1.0054+0.404 * 0.9904+0.892 * 1.1356+0.115 * 0.999
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0586+4.679 * -0.02722-0.327 * 0.9806
=-2.57

* 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 €5.95 Mil.
Revenue was €52.27 Mil.
Gross Profit was €51.66 Mil.
Total Current Assets was €36.01 Mil.
Total Assets was €672.02 Mil.
Property, Plant and Equipment(Net PPE) was €0.12 Mil.
Depreciation, Depletion and Amortization(DDA) was €10.98 Mil.
Selling, General, & Admin. Expense(SGA) was €7.03 Mil.
Total Current Liabilities was €15.94 Mil.
Long-Term Debt & Capital Lease Obligation was €320.13 Mil.
Net Income was €9.18 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €27.48 Mil.
Total Receivables was €5.73 Mil.
Revenue was €46.03 Mil.
Gross Profit was €45.74 Mil.
Total Current Assets was €30.39 Mil.
Total Assets was €683.98 Mil.
Property, Plant and Equipment(Net PPE) was €0.13 Mil.
Depreciation, Depletion and Amortization(DDA) was €11.10 Mil.
Selling, General, & Admin. Expense(SGA) was €5.85 Mil.
Total Current Liabilities was €220.00 Mil.
Long-Term Debt & Capital Lease Obligation was €128.82 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)
=(5.953 / 52.268) / (5.73 / 46.025)
=0.113894 / 0.124498
=0.9148

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)
=(45.735 / 46.025) / (51.661 / 52.268)
=0.993699 / 0.988387
=1.0054

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 - (36.007 + 0.121) / 672.018) / (1 - (30.387 + 0.134) / 683.98)
=0.94624 / 0.955377
=0.9904

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
=52.268 / 46.025
=1.1356

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))
=(11.102 / (11.102 + 0.134)) / (10.983 / (10.983 + 0.121))
=0.988074 / 0.989103
=0.999

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)
=(7.034 / 52.268) / (5.851 / 46.025)
=0.134576 / 0.127127
=1.0586

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)
=((320.132 + 15.939) / 672.018) / ((128.821 + 219.996) / 683.98)
=0.500092 / 0.509981
=0.9806

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
=(9.183 - 0 - 27.475) / 672.018
=-0.02722

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.

Atom Hoteles Socimi has a M-score of -2.57 suggests that the company is unlikely to be a manipulator.


Atom Hoteles Socimi Beneish M-Score Related Terms

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


Atom Hoteles Socimi (XMAD:YATO) Business Description

Traded in Other Exchanges
N/A
Address
Paseo del Club Deportivo 1, Edificio 11 (Parque Empresarial La Finca), Pozuelo de Alarcon, Madrid, ESP, 28223
Atom Hoteles Socimi SA is a real estate investment trust focused on hotel industry. The company engages in acquisition, management and development of real estate assets for lease in the hotel industry.

Atom Hoteles Socimi (XMAD:YATO) Headlines

No Headlines