GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Sociedad Punta del Cobre SA (XSGO:PUCOBRE) » Definitions » Beneish M-Score

Sociedad Punta del Cobre (XSGO:PUCOBRE) Beneish M-Score : -2.68 (As of May. 21, 2024)


View and export this data going back to 1990. Start your Free Trial

What is Sociedad Punta del Cobre 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 -2.68 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Sociedad Punta del Cobre's Beneish M-Score or its related term are showing as below:

XSGO:PUCOBRE' s Beneish M-Score Range Over the Past 10 Years
Min: -5.58   Med: -2.59   Max: -0.98
Current: -2.68

During the past 13 years, the highest Beneish M-Score of Sociedad Punta del Cobre was -0.98. The lowest was -5.58. And the median was -2.59.


Sociedad Punta del Cobre Beneish M-Score Historical Data

The historical data trend for Sociedad Punta del Cobre'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.

Sociedad Punta del Cobre Beneish M-Score Chart

Sociedad Punta del Cobre 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 -2.26 -2.90 -2.70 -2.24 -2.34

Sociedad Punta del Cobre 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 -1.31 -1.93 -1.96 -2.34 -2.68

Competitive Comparison of Sociedad Punta del Cobre's Beneish M-Score

For the Copper subindustry, Sociedad Punta del Cobre'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.


Sociedad Punta del Cobre's Beneish M-Score Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Sociedad Punta del Cobre's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sociedad Punta del Cobre's Beneish M-Score falls into.



Sociedad Punta del Cobre 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 Sociedad Punta del Cobre 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 * 0.8875+0.528 * 1.5411+0.404 * 1.0691+0.892 * 0.8934+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.133+4.679 * -0.055015-0.327 * 1.1004
=-2.68

* 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 CLP42,157 Mil.
Revenue was 70505.552 + 74973.31 + 62781.438 + 56088.87 = CLP264,349 Mil.
Gross Profit was 15525.416 + 22329.188 + 9732.207 + 5202.169 = CLP52,789 Mil.
Total Current Assets was CLP86,981 Mil.
Total Assets was CLP608,554 Mil.
Property, Plant and Equipment(Net PPE) was CLP504,784 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP0 Mil.
Selling, General, & Admin. Expense(SGA) was CLP7,645 Mil.
Total Current Liabilities was CLP117,045 Mil.
Long-Term Debt & Capital Lease Obligation was CLP8,406 Mil.
Net Income was 8707.676 + 10599.359 + 4335.602 + 782.613 = CLP24,425 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = CLP0 Mil.
Cash Flow from Operations was 1614.957 + 29360.8 + 20550.807 + 6378.095 = CLP57,905 Mil.
Total Receivables was CLP53,165 Mil.
Revenue was 65247.559 + 78176.56 + 80855.165 + 71596.663 = CLP295,876 Mil.
Gross Profit was 18577.435 + 26763.732 + 26312.874 + 19398.487 = CLP91,053 Mil.
Total Current Assets was CLP114,079 Mil.
Total Assets was CLP528,662 Mil.
Property, Plant and Equipment(Net PPE) was CLP400,941 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP0 Mil.
Selling, General, & Admin. Expense(SGA) was CLP7,553 Mil.
Total Current Liabilities was CLP90,585 Mil.
Long-Term Debt & Capital Lease Obligation was CLP8,458 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)
=(42157.374 / 264349.17) / (53164.648 / 295875.947)
=0.159476 / 0.179686
=0.8875

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)
=(91052.528 / 295875.947) / (52788.98 / 264349.17)
=0.307739 / 0.199694
=1.5411

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 - (86980.737 + 504784.202) / 608553.513) / (1 - (114078.84 + 400940.617) / 528662.064)
=0.027588 / 0.025806
=1.0691

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
=264349.17 / 295875.947
=0.8934

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 + 400940.617)) / (0 / (0 + 504784.202))
=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)
=(7645.412 / 264349.17) / (7552.733 / 295875.947)
=0.028922 / 0.025527
=1.133

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)
=((8405.635 + 117045.134) / 608553.513) / ((8457.564 + 90584.731) / 528662.064)
=0.206146 / 0.187345
=1.1004

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
=(24425.25 - 0 - 57904.659) / 608553.513
=-0.055015

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.

Sociedad Punta del Cobre has a M-score of -2.68 suggests that the company is unlikely to be a manipulator.


Sociedad Punta del Cobre Beneish M-Score Related Terms

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


Sociedad Punta del Cobre (XSGO:PUCOBRE) Business Description

Traded in Other Exchanges
N/A
Address
Rancagua 200, Copiapo, CHL
Sociedad Punta del Cobre SA a Chilean mining company. It is specialized in the exploitation of medium-sized copper deposits. The company's operations are located mainly in the Atacama Region. The firm is engaged in developing two projects for the exploitation of copper, El Espino, and Tovaku, located in Coquimbo Region and the Antofagasta Region, respectively.

Sociedad Punta del Cobre (XSGO:PUCOBRE) Headlines

No Headlines