GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » MLP SE (XSWX:MLP) » Definitions » Beneish M-Score

MLP SE (XSWX:MLP) Beneish M-Score : -2.65 (As of Apr. 29, 2024)


View and export this data going back to 2014. Start your Free Trial

What is MLP SE 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 -2.65 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XSWX:MLP' s Beneish M-Score Range Over the Past 10 Years
Min: -3.3   Med: -2.65   Max: -1.11
Current: -2.65

During the past 13 years, the highest Beneish M-Score of MLP SE was -1.11. The lowest was -3.30. And the median was -2.65.


MLP SE Beneish M-Score Historical Data

The historical data trend for MLP SE'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.

MLP SE Beneish M-Score Chart

MLP SE 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 -2.65 -3.05 -3.30 -1.11 -2.65

MLP SE Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -1.11 -1.74 -2.04 -2.45 -2.65

Competitive Comparison of MLP SE's Beneish M-Score

For the Asset Management subindustry, MLP SE'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.


MLP SE's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, MLP SE's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where MLP SE's Beneish M-Score falls into.



MLP SE 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 MLP SE 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 * 0.7416+0.528 * 0.9598+0.404 * 1.3757+0.892 * 1.0028+0.115 * 1.048
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1416+4.679 * -0.017362-0.327 * 1.0041
=-2.69

* 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 CHF1,105.7 Mil.
Revenue was 266.45 + 201.296 + 207.016 + 260.367 = CHF935.1 Mil.
Gross Profit was 91.088 + 59.967 + 58.062 + 87.053 = CHF296.2 Mil.
Total Current Assets was CHF2,208.8 Mil.
Total Assets was CHF3,694.5 Mil.
Property, Plant and Equipment(Net PPE) was CHF134.2 Mil.
Depreciation, Depletion and Amortization(DDA) was CHF30.2 Mil.
Selling, General, & Admin. Expense(SGA) was CHF13.5 Mil.
Total Current Liabilities was CHF2,673.1 Mil.
Long-Term Debt & Capital Lease Obligation was CHF436.7 Mil.
Net Income was 15.183 + 6.328 + 2.328 + 23.292 = CHF47.1 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = CHF0.0 Mil.
Cash Flow from Operations was 107.601 + 49.163 + 27.163 + -72.653 = CHF111.3 Mil.
Total Receivables was CHF1,486.9 Mil.
Revenue was 253.646 + 194.732 + 223.514 + 260.669 = CHF932.6 Mil.
Gross Profit was 95.451 + 52.693 + 55.368 + 79.966 = CHF283.5 Mil.
Total Current Assets was CHF2,607.0 Mil.
Total Assets was CHF3,734.9 Mil.
Property, Plant and Equipment(Net PPE) was CHF134.8 Mil.
Depreciation, Depletion and Amortization(DDA) was CHF32.1 Mil.
Selling, General, & Admin. Expense(SGA) was CHF11.8 Mil.
Total Current Liabilities was CHF2,881.5 Mil.
Long-Term Debt & Capital Lease Obligation was CHF249.6 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)
=(1105.743 / 935.129) / (1486.853 / 932.561)
=1.18245 / 1.594376
=0.7416

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)
=(283.478 / 932.561) / (296.17 / 935.129)
=0.303978 / 0.316716
=0.9598

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 - (2208.811 + 134.233) / 3694.458) / (1 - (2606.992 + 134.759) / 3734.877)
=0.365795 / 0.265906
=1.3757

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
=935.129 / 932.561
=1.0028

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))
=(32.141 / (32.141 + 134.759)) / (30.22 / (30.22 + 134.233))
=0.192576 / 0.183761
=1.048

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)
=(13.545 / 935.129) / (11.832 / 932.561)
=0.014485 / 0.012688
=1.1416

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)
=((436.724 + 2673.103) / 3694.458) / ((249.619 + 2881.526) / 3734.877)
=0.841755 / 0.838353
=1.0041

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
=(47.131 - 0 - 111.274) / 3694.458
=-0.017362

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.

MLP SE has a M-score of -2.69 suggests that the company is unlikely to be a manipulator.


MLP SE (XSWX:MLP) Business Description

Traded in Other Exchanges
Address
Alte Heerstrasse 40, Wiesloch, BW, DEU, D-69168
MLP SE is a Germany-based holding company which provides consultation that covers all economic and financial aspects for private and corporate clients, as well as institutional investors such as old-age provision, wealth management, health insurance, non-life insurance, loans, banking, among others. The company has seven business segments namely, Financial consulting; Banking; FERI; DOMCURA; Industrial Broker; Deutschland.Immobilien and Holding.

MLP SE (XSWX:MLP) Headlines

From GuruFocus

MAUI LAND & PINEAPPLE ANNOUNCES REPAIR TO THE WEST MAUI DITCH

By Marketwired Marketwired 12-04-2019

Maui Land & Pineapple Company, Inc. Reports 1st Quarter 2022 Results

By GuruFocusNews GuruFocusNews 05-20-2022

Maui Land & Pineapple Reports 1st Quarter 2020 Results

By Marketwired Marketwired 04-23-2020

Maui Land & Pineapple Reports 3rd Quarter 2019 Results

By Marketwired Marketwired 11-07-2019

Maui Land & Pineapple Company, Inc. Reports 1st Quarter 2022 Results

By GuruFocusNews GuruFocusNews 06-09-2022

Maui Land & Pineapple Reports 2019 Results

By GlobeNewswire GlobeNewswire 03-03-2020

Maui Land & Pineapple Reports 3rd Quarter 2020 Results

By GlobeNewswire GlobeNewswire 11-05-2020