GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Compania de Inversiones La Espanola SA (XSGO:ESPANOLA) » Definitions » Beneish M-Score

Compania de Inversiones La Espanola (XSGO:ESPANOLA) Beneish M-Score : -3.08 (As of Jun. 23, 2024)


View and export this data going back to 1982. Start your Free Trial

What is Compania de Inversiones La Espanola 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 -3.08 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Compania de Inversiones La Espanola's Beneish M-Score or its related term are showing as below:

XSGO:ESPANOLA' s Beneish M-Score Range Over the Past 10 Years
Min: -3.42   Med: -2.44   Max: -0.85
Current: -3.08

During the past 13 years, the highest Beneish M-Score of Compania de Inversiones La Espanola was -0.85. The lowest was -3.42. And the median was -2.44.


Compania de Inversiones La Espanola Beneish M-Score Historical Data

The historical data trend for Compania de Inversiones La Espanola'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.

Compania de Inversiones La Espanola Beneish M-Score Chart

Compania de Inversiones La Espanola Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.82 -2.82 -2.27 -1.97 -3.18

Compania de Inversiones La Espanola Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -1.56 -1.90 -1.67 -3.18 -3.08

Competitive Comparison of Compania de Inversiones La Espanola's Beneish M-Score

For the Asset Management subindustry, Compania de Inversiones La Espanola'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.


Compania de Inversiones La Espanola's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Compania de Inversiones La Espanola's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Compania de Inversiones La Espanola's Beneish M-Score falls into.



Compania de Inversiones La Espanola 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 Compania de Inversiones La Espanola 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 * 0.8719+0.528 * 0.9733+0.404 * 1.0091+0.892 * 1.1804+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8909+4.679 * 0.015682-0.327 * 3.2204
=-3.08

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was CLP58 Mil.
Revenue was 1936.415 + 1726.36 + 1504.416 + 11739.093 = CLP16,906 Mil.
Gross Profit was 1936.386 + 1619.994 + 1486.333 + 11698.433 = CLP16,741 Mil.
Total Current Assets was CLP3,754 Mil.
Total Assets was CLP181,732 Mil.
Property, Plant and Equipment(Net PPE) was CLP12 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP0 Mil.
Selling, General, & Admin. Expense(SGA) was CLP1,412 Mil.
Total Current Liabilities was CLP3,336 Mil.
Long-Term Debt & Capital Lease Obligation was CLP0 Mil.
Net Income was 1794.221 + 1841.618 + 1319.196 + 10624.961 = CLP15,580 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = CLP0 Mil.
Cash Flow from Operations was 672.908 + 849.98 + 370.313 + 10836.872 = CLP12,730 Mil.
Total Receivables was CLP56 Mil.
Revenue was 1119.291 + 3796.981 + 1551.321 + 7855.241 = CLP14,323 Mil.
Gross Profit was 940.066 + 3501.308 + 1536.266 + 7826.846 = CLP13,804 Mil.
Total Current Assets was CLP5,181 Mil.
Total Assets was CLP175,639 Mil.
Property, Plant and Equipment(Net PPE) was CLP12 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP0 Mil.
Selling, General, & Admin. Expense(SGA) was CLP1,343 Mil.
Total Current Liabilities was CLP1,001 Mil.
Long-Term Debt & Capital Lease Obligation was CLP0 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)
=(57.511 / 16906.284) / (55.881 / 14322.834)
=0.003402 / 0.003902
=0.8719

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)
=(13804.486 / 14322.834) / (16741.146 / 16906.284)
=0.96381 / 0.990232
=0.9733

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 - (3754.307 + 11.811) / 181731.54) / (1 - (5181.115 + 11.926) / 175638.974)
=0.979276 / 0.970433
=1.0091

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
=16906.284 / 14322.834
=1.1804

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 + 11.926)) / (0 / (0 + 11.811))
=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)
=(1411.854 / 16906.284) / (1342.54 / 14322.834)
=0.083511 / 0.093734
=0.8909

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 + 3335.868) / 181731.54) / ((0 + 1001.146) / 175638.974)
=0.018356 / 0.0057
=3.2204

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
=(15579.996 - 0 - 12730.073) / 181731.54
=0.015682

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.

Compania de Inversiones La Espanola has a M-score of -3.08 suggests that the company is unlikely to be a manipulator.


Compania de Inversiones La Espanola Beneish M-Score Related Terms

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


Compania de Inversiones La Espanola (XSGO:ESPANOLA) Business Description

Traded in Other Exchanges
N/A
Address
Prat 887, Piso 4, Valparaiso, CHL
Website
Compania de Inversiones La Espanola SA is an investment company focused on investment in the areas of real estate & international investment.

Compania de Inversiones La Espanola (XSGO:ESPANOLA) Headlines

No Headlines