GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Millenium Hospitality Real Estate Socimi SA (XMAD:YMHRE) » Definitions » Beneish M-Score

Millenium Hospitality Real Estate Socimi (XMAD:YMHRE) Beneish M-Score : -2.30 (As of Jun. 23, 2024)


View and export this data going back to 2019. Start your Free Trial

What is Millenium Hospitality Real Estate 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 -2.3 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Millenium Hospitality Real Estate Socimi's Beneish M-Score or its related term are showing as below:

XMAD:YMHRE' s Beneish M-Score Range Over the Past 10 Years
Min: -2.3   Med: -2.09   Max: 0.58
Current: -2.3

During the past 7 years, the highest Beneish M-Score of Millenium Hospitality Real Estate Socimi was 0.58. The lowest was -2.30. And the median was -2.09.


Millenium Hospitality Real Estate Socimi Beneish M-Score Historical Data

The historical data trend for Millenium Hospitality Real Estate 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.

Millenium Hospitality Real Estate Socimi Beneish M-Score Chart

Millenium Hospitality Real Estate Socimi Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial 0.58 -2.09 -2.03 -2.24 -2.30

Millenium Hospitality Real Estate Socimi Semi-Annual Data
Dec17 Dec18 Jun19 Dec19 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only -2.03 - -2.24 - -2.30

Competitive Comparison of Millenium Hospitality Real Estate Socimi's Beneish M-Score

For the REIT - Hotel & Motel subindustry, Millenium Hospitality Real Estate 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.


Millenium Hospitality Real Estate Socimi's Beneish M-Score Distribution in the REITs Industry

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

* The bar in red indicates where Millenium Hospitality Real Estate Socimi's Beneish M-Score falls into.



Millenium Hospitality Real Estate 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 Millenium Hospitality Real Estate 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 * 0.5566+0.528 * 0.9968+0.404 * 0.9891+0.892 * 1.7995+0.115 * 1.0451
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7932+4.679 * -0.015772-0.327 * 1.278
=-2.30

* 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 €4.28 Mil.
Revenue was €22.18 Mil.
Gross Profit was €21.96 Mil.
Total Current Assets was €105.11 Mil.
Total Assets was €743.66 Mil.
Property, Plant and Equipment(Net PPE) was €18.73 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.80 Mil.
Selling, General, & Admin. Expense(SGA) was €2.90 Mil.
Total Current Liabilities was €43.88 Mil.
Long-Term Debt & Capital Lease Obligation was €160.52 Mil.
Net Income was €-2.93 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €8.80 Mil.
Total Receivables was €4.28 Mil.
Revenue was €12.32 Mil.
Gross Profit was €12.16 Mil.
Total Current Assets was €89.61 Mil.
Total Assets was €691.88 Mil.
Property, Plant and Equipment(Net PPE) was €19.26 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.86 Mil.
Selling, General, & Admin. Expense(SGA) was €2.03 Mil.
Total Current Liabilities was €26.49 Mil.
Long-Term Debt & Capital Lease Obligation was €122.31 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)
=(4.282 / 22.175) / (4.275 / 12.323)
=0.1931 / 0.346912
=0.5566

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)
=(12.163 / 12.323) / (21.957 / 22.175)
=0.987016 / 0.990169
=0.9968

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 - (105.114 + 18.727) / 743.663) / (1 - (89.61 + 19.257) / 691.88)
=0.833472 / 0.84265
=0.9891

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
=22.175 / 12.323
=1.7995

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))
=(0.856 / (0.856 + 19.257)) / (0.795 / (0.795 + 18.727))
=0.04256 / 0.040723
=1.0451

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)
=(2.899 / 22.175) / (2.031 / 12.323)
=0.130733 / 0.164814
=0.7932

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)
=((160.518 + 43.877) / 743.663) / ((122.31 + 26.489) / 691.88)
=0.274849 / 0.215065
=1.278

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
=(-2.927 - 0 - 8.802) / 743.663
=-0.015772

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.

Millenium Hospitality Real Estate Socimi has a M-score of -2.30 suggests that the company is unlikely to be a manipulator.


Millenium Hospitality Real Estate Socimi Beneish M-Score Related Terms

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


Millenium Hospitality Real Estate Socimi (XMAD:YMHRE) Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
Paseo de la Castellana 102, Madrid, ESP, 28046
Millenium Hospitality Real Estate Socimi SA is a real estate vehicle that specializes in developing and investing in hotels in excellent locations.

Millenium Hospitality Real Estate Socimi (XMAD:YMHRE) Headlines

No Headlines