GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Empresas La Polar SA (XSGO:NUEVAPOLAR) » Definitions » Beneish M-Score

Empresas La Polar (XSGO:NUEVAPOLAR) Beneish M-Score : -2.06 (As of Jun. 08, 2024)


View and export this data going back to 2003. Start your Free Trial

What is Empresas La Polar 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 -2.06 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Empresas La Polar's Beneish M-Score or its related term are showing as below:

XSGO:NUEVAPOLAR' s Beneish M-Score Range Over the Past 10 Years
Min: -4.09   Med: -2.74   Max: -1.78
Current: -2.06

During the past 13 years, the highest Beneish M-Score of Empresas La Polar was -1.78. The lowest was -4.09. And the median was -2.74.


Empresas La Polar Beneish M-Score Historical Data

The historical data trend for Empresas La Polar'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.

Empresas La Polar Beneish M-Score Chart

Empresas La Polar 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 -3.73 -3.70 -1.91 -2.73 -4.05

Empresas La Polar 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 -3.37 -3.79 -3.66 -4.05 -2.06

Competitive Comparison of Empresas La Polar's Beneish M-Score

For the Department Stores subindustry, Empresas La Polar'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.


Empresas La Polar's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Empresas La Polar's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Empresas La Polar's Beneish M-Score falls into.



Empresas La Polar 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 Empresas La Polar 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 * 2.3603+0.528 * 0.8603+0.404 * 1.5739+0.892 * 0.9344+0.115 * 1.47
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3979+4.679 * -0.157086-0.327 * 1.5568
=-2.06

* 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 CLP170,384 Mil.
Revenue was 113834.711 + 84828.785 + 61452.382 + 70484.38 = CLP330,600 Mil.
Gross Profit was 50902.227 + 54118.786 + 16184.892 + 23215.507 = CLP144,421 Mil.
Total Current Assets was CLP294,228 Mil.
Total Assets was CLP676,989 Mil.
Property, Plant and Equipment(Net PPE) was CLP170,057 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP23,828 Mil.
Selling, General, & Admin. Expense(SGA) was CLP31,361 Mil.
Total Current Liabilities was CLP380,288 Mil.
Long-Term Debt & Capital Lease Obligation was CLP171,473 Mil.
Net Income was -12356.782 + -10317.816 + -10668.476 + -13228.515 = CLP-46,572 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = CLP0 Mil.
Cash Flow from Operations was 37324.428 + 29963.316 + -12634.521 + 5120.445 = CLP59,774 Mil.
Total Receivables was CLP77,254 Mil.
Revenue was 68877.066 + 103684.148 + 85173.917 + 96062.529 = CLP353,798 Mil.
Gross Profit was 23728.897 + 54808.488 + 20058.858 + 34371.364 = CLP132,968 Mil.
Total Current Assets was CLP157,963 Mil.
Total Assets was CLP347,278 Mil.
Property, Plant and Equipment(Net PPE) was CLP119,991 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP26,456 Mil.
Selling, General, & Admin. Expense(SGA) was CLP24,008 Mil.
Total Current Liabilities was CLP83,913 Mil.
Long-Term Debt & Capital Lease Obligation was CLP97,895 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)
=(170384.186 / 330600.258) / (77254.045 / 353797.66)
=0.515378 / 0.218357
=2.3603

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)
=(132967.607 / 353797.66) / (144421.412 / 330600.258)
=0.37583 / 0.436846
=0.8603

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 - (294227.956 + 170056.6) / 676989.446) / (1 - (157963.164 + 119990.773) / 347278.135)
=0.314192 / 0.199622
=1.5739

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
=330600.258 / 353797.66
=0.9344

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))
=(26456.464 / (26456.464 + 119990.773)) / (23828.024 / (23828.024 + 170056.6))
=0.180655 / 0.122898
=1.47

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)
=(31361.15 / 330600.258) / (24007.833 / 353797.66)
=0.094861 / 0.067858
=1.3979

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)
=((171472.688 + 380288.493) / 676989.446) / ((97894.75 + 83913.18) / 347278.135)
=0.815022 / 0.523523
=1.5568

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
=(-46571.589 - 0 - 59773.668) / 676989.446
=-0.157086

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.

Empresas La Polar has a M-score of -2.06 suggests that the company is unlikely to be a manipulator.


Empresas La Polar Beneish M-Score Related Terms

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


Empresas La Polar (XSGO:NUEVAPOLAR) Business Description

Traded in Other Exchanges
N/A
Address
Avenue PDTE, Eduardo Frei 520, Frei Montalva, CHL
Empresas La Polar SA is engaged in the retail sector. The company retails goods through department stores and online channels. It supplies various types of products which are classified under many categories like electronics, computing, electrohog, decorating, bedroom, furniture, sports, infant, beauty, gifts & entrepreneur equipment.

Empresas La Polar (XSGO:NUEVAPOLAR) Headlines

No Headlines