GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Sociedad Agricola La Rosa Sofruco SA (XSGO:SOFRUCO) » Definitions » Beneish M-Score

Sociedad Agricola La Rosa Sofruco (XSGO:SOFRUCO) Beneish M-Score : -2.38 (As of Jun. 23, 2024)


View and export this data going back to 1983. Start your Free Trial

What is Sociedad Agricola La Rosa Sofruco 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 -2.38 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Sociedad Agricola La Rosa Sofruco's Beneish M-Score or its related term are showing as below:

XSGO:SOFRUCO' s Beneish M-Score Range Over the Past 10 Years
Min: -3.36   Med: -2.73   Max: 0.46
Current: -2.38

During the past 13 years, the highest Beneish M-Score of Sociedad Agricola La Rosa Sofruco was 0.46. The lowest was -3.36. And the median was -2.73.


Sociedad Agricola La Rosa Sofruco Beneish M-Score Historical Data

The historical data trend for Sociedad Agricola La Rosa Sofruco'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 Agricola La Rosa Sofruco Beneish M-Score Chart

Sociedad Agricola La Rosa Sofruco 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 -3.01 -3.34 -1.36 -2.10 -2.51

Sociedad Agricola La Rosa Sofruco 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 -2.18 -2.30 -2.51 -2.51 -2.38

Competitive Comparison of Sociedad Agricola La Rosa Sofruco's Beneish M-Score

For the Farm Products subindustry, Sociedad Agricola La Rosa Sofruco'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 Agricola La Rosa Sofruco's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Sociedad Agricola La Rosa Sofruco's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sociedad Agricola La Rosa Sofruco's Beneish M-Score falls into.



Sociedad Agricola La Rosa Sofruco 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 Agricola La Rosa Sofruco 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 * 1.4736+0.528 * 0.6977+0.404 * 1.4863+0.892 * 1.0395+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7035+4.679 * -0.090156-0.327 * 1.1155
=-2.38

* 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 CLP8,706 Mil.
Revenue was 11930.507 + 16078.619 + 18785.51 + 12366.166 = CLP59,161 Mil.
Gross Profit was 2716.087 + 3207.102 + 4300.863 + 3011.763 = CLP13,236 Mil.
Total Current Assets was CLP42,208 Mil.
Total Assets was CLP107,408 Mil.
Property, Plant and Equipment(Net PPE) was CLP59,858 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP0 Mil.
Selling, General, & Admin. Expense(SGA) was CLP6,013 Mil.
Total Current Liabilities was CLP46,799 Mil.
Long-Term Debt & Capital Lease Obligation was CLP16,592 Mil.
Net Income was -1997.894 + 565.142 + -1091.078 + -308.765 = CLP-2,833 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = CLP0 Mil.
Cash Flow from Operations was 91.273 + 6198.055 + 2995.918 + -2434.332 = CLP6,851 Mil.
Total Receivables was CLP5,684 Mil.
Revenue was 10574.02 + 13912.977 + 18597.879 + 13827.405 = CLP56,912 Mil.
Gross Profit was 1452.337 + 1429.355 + 3092.422 + 2909.585 = CLP8,884 Mil.
Total Current Assets was CLP36,964 Mil.
Total Assets was CLP99,486 Mil.
Property, Plant and Equipment(Net PPE) was CLP59,193 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP0 Mil.
Selling, General, & Admin. Expense(SGA) was CLP8,222 Mil.
Total Current Liabilities was CLP34,803 Mil.
Long-Term Debt & Capital Lease Obligation was CLP17,833 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)
=(8706.26 / 59160.802) / (5683.779 / 56912.281)
=0.147163 / 0.099869
=1.4736

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)
=(8883.699 / 56912.281) / (13235.815 / 59160.802)
=0.156095 / 0.223726
=0.6977

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 - (42208.29 + 59857.552) / 107408.203) / (1 - (36963.923 + 59193.17) / 99486.391)
=0.049739 / 0.033465
=1.4863

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
=59160.802 / 56912.281
=1.0395

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 + 59193.17)) / (0 / (0 + 59857.552))
=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)
=(6012.524 / 59160.802) / (8221.774 / 56912.281)
=0.10163 / 0.144464
=0.7035

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)
=((16591.514 + 46799.392) / 107408.203) / ((17833.037 + 34803.398) / 99486.391)
=0.590187 / 0.529082
=1.1155

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
=(-2832.595 - 0 - 6850.914) / 107408.203
=-0.090156

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 Agricola La Rosa Sofruco has a M-score of -2.38 suggests that the company is unlikely to be a manipulator.


Sociedad Agricola La Rosa Sofruco Beneish M-Score Related Terms

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


Sociedad Agricola La Rosa Sofruco (XSGO:SOFRUCO) Business Description

Traded in Other Exchanges
N/A
Address
Coyancura 2283, Oficina 603, Santiago, CHL
Sociedad Agricola La Rosa Sofruco SA through its holdings produces and sells fresh fruits, dried fruits, wine, and agro-industrial products. Its products includes oranges, plums, apricots, pears, lemons, apples; raisins, dried prunes, honeys wines and others. Its products include wellmix, juices, fresh fruits, plums and honey.

Sociedad Agricola La Rosa Sofruco (XSGO:SOFRUCO) Headlines

No Headlines