GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Fidere Patrimonio Socimi SA (XMAD:YFID) » Definitions » Beneish M-Score

Fidere Patrimonio Socimi (XMAD:YFID) Beneish M-Score : 7.13 (As of Jun. 18, 2024)


View and export this data going back to 2015. Start your Free Trial

What is Fidere Patrimonio 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.

Warning Sign:

Beneish M-Score 7.13 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XMAD:YFID' s Beneish M-Score Range Over the Past 10 Years
Min: -31.42   Med: -2.04   Max: 7.13
Current: 7.13

During the past 8 years, the highest Beneish M-Score of Fidere Patrimonio Socimi was 7.13. The lowest was -31.42. And the median was -2.04.


Fidere Patrimonio Socimi Beneish M-Score Historical Data

The historical data trend for Fidere Patrimonio 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.

Fidere Patrimonio Socimi Beneish M-Score Chart

Fidere Patrimonio Socimi Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial -2.22 -0.17 -2.90 -31.42 7.13

Fidere Patrimonio Socimi Semi-Annual Data
Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score Get a 7-Day Free Trial -2.22 -0.17 -2.90 -31.42 7.13

Competitive Comparison of Fidere Patrimonio Socimi's Beneish M-Score

For the REIT - Residential subindustry, Fidere Patrimonio 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.


Fidere Patrimonio Socimi's Beneish M-Score Distribution in the REITs Industry

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

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



Fidere Patrimonio 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 Fidere Patrimonio 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 * 11.1855+0.528 * 1+0.404 * 1.0751+0.892 * 1.1124+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.908+4.679 * 0.019404-0.327 * 0.9839
=7.13

* 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 (Dec22) TTM:Last Year (Dec21) TTM:
Total Receivables was €39.77 Mil.
Revenue was €44.77 Mil.
Gross Profit was €44.77 Mil.
Total Current Assets was €100.24 Mil.
Total Assets was €624.10 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €11.09 Mil.
Selling, General, & Admin. Expense(SGA) was €14.34 Mil.
Total Current Liabilities was €438.82 Mil.
Long-Term Debt & Capital Lease Obligation was €133.01 Mil.
Net Income was €25.36 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €13.25 Mil.
Total Receivables was €3.20 Mil.
Revenue was €40.24 Mil.
Gross Profit was €40.24 Mil.
Total Current Assets was €149.90 Mil.
Total Assets was €683.75 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €11.34 Mil.
Selling, General, & Admin. Expense(SGA) was €14.19 Mil.
Total Current Liabilities was €119.96 Mil.
Long-Term Debt & Capital Lease Obligation was €516.80 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)
=(39.767 / 44.765) / (3.196 / 40.242)
=0.88835 / 0.07942
=11.1855

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)
=(40.242 / 40.242) / (44.765 / 44.765)
=1 / 1
=1

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 - (100.24 + 0) / 624.103) / (1 - (149.899 + 0) / 683.753)
=0.839385 / 0.78077
=1.0751

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
=44.765 / 40.242
=1.1124

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))
=(11.336 / (11.336 + 0)) / (11.092 / (11.092 + 0))
=1 / 1
=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)
=(14.336 / 44.765) / (14.193 / 40.242)
=0.32025 / 0.352691
=0.908

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)
=((133.008 + 438.824) / 624.103) / ((516.802 + 119.961) / 683.753)
=0.916246 / 0.931276
=0.9839

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
=(25.362 - 0 - 13.252) / 624.103
=0.019404

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.

Fidere Patrimonio Socimi has a M-score of 7.13 signals that the company is likely to be a manipulator.


Fidere Patrimonio Socimi Beneish M-Score Related Terms

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


Fidere Patrimonio Socimi (XMAD:YFID) Business Description

Traded in Other Exchanges
N/A
Address
257 Edificio Hall, Paseo de la Castellana, Madrid, ESP, 28046
Fidere Patrimonio Socimi SA is a real estate investment company. It is focused on the acquisition, leasing and management of residential properties in Spain.

Fidere Patrimonio Socimi (XMAD:YFID) Headlines

No Headlines