GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Bonei Hatichon Civil Engineering & Infrastructures Ltd (XTAE:BOTI) » Definitions » Beneish M-Score

Bonei Hatichon Civil Engineering & Infrastructures (XTAE:BOTI) Beneish M-Score : 0.00 (As of Apr. 07, 2025)


View and export this data going back to 1993. Start your Free Trial

What is Bonei Hatichon Civil Engineering & Infrastructures 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.

The historical rank and industry rank for Bonei Hatichon Civil Engineering & Infrastructures's Beneish M-Score or its related term are showing as below:

During the past 8 years, the highest Beneish M-Score of Bonei Hatichon Civil Engineering & Infrastructures was -1.29. The lowest was -1.80. And the median was -1.44.


Bonei Hatichon Civil Engineering & Infrastructures Beneish M-Score Historical Data

The historical data trend for Bonei Hatichon Civil Engineering & Infrastructures'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.

Bonei Hatichon Civil Engineering & Infrastructures Beneish M-Score Chart

Bonei Hatichon Civil Engineering & Infrastructures Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - - -1.44

Bonei Hatichon Civil Engineering & Infrastructures Quarterly Data
Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Mar22 Jun22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 - -1.44 -1.29 -1.80 -

Competitive Comparison of Bonei Hatichon Civil Engineering & Infrastructures's Beneish M-Score

For the Real Estate Services subindustry, Bonei Hatichon Civil Engineering & Infrastructures'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.


Bonei Hatichon Civil Engineering & Infrastructures's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Bonei Hatichon Civil Engineering & Infrastructures's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Bonei Hatichon Civil Engineering & Infrastructures's Beneish M-Score falls into.


;
;

Bonei Hatichon Civil Engineering & Infrastructures 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 Bonei Hatichon Civil Engineering & Infrastructures 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was ₪224.9 Mil.
Revenue was 101.588 + 100.88 + 97.509 + 5.468 = ₪305.4 Mil.
Gross Profit was 3.667 + 13.235 + 13.935 + -0.389 = ₪30.4 Mil.
Total Current Assets was ₪1,132.1 Mil.
Total Assets was ₪1,278.8 Mil.
Property, Plant and Equipment(Net PPE) was ₪48.4 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪7.3 Mil.
Selling, General, & Admin. Expense(SGA) was ₪9.1 Mil.
Total Current Liabilities was ₪1,052.2 Mil.
Long-Term Debt & Capital Lease Obligation was ₪5.2 Mil.
Net Income was -10.828 + 2.064 + 1.678 + -3.402 = ₪-10.5 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₪0.0 Mil.
Cash Flow from Operations was -105.569 + -3.851 + 2.989 + -2.658 = ₪-109.1 Mil.
Total Receivables was ₪0.0 Mil.
Revenue was 87.177 + 59.532 + 105.113 + 0 = ₪251.8 Mil.
Gross Profit was 13.364 + 12.366 + 16.342 + 0 = ₪42.1 Mil.
Total Current Assets was ₪0.0 Mil.
Total Assets was ₪0.0 Mil.
Property, Plant and Equipment(Net PPE) was ₪0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪5.1 Mil.
Selling, General, & Admin. Expense(SGA) was ₪19.4 Mil.
Total Current Liabilities was ₪0.0 Mil.
Long-Term Debt & Capital Lease Obligation was ₪0.0 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)
=(224.906 / 305.445) / (0 / 251.822)
=0.736322 / 0
=

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)
=(42.072 / 251.822) / (30.448 / 305.445)
=0.16707 / 0.099684
=

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 - (1132.086 + 48.412) / 1278.777) / (1 - (0 + 0) / 0)
=0.076854 /
=

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
=305.445 / 251.822
=

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))
=(5.106 / (5.106 + 0)) / (7.287 / (7.287 + 48.412))
=1 / 0.130828
=

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)
=(9.058 / 305.445) / (19.416 / 251.822)
=0.029655 / 0.077102
=

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)
=((5.221 + 1052.23) / 1278.777) / ((0 + 0) / 0)
=0.826924 /
=

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
=(-10.488 - 0 - -109.089) / 1278.777
=0.077106

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.


Bonei Hatichon Civil Engineering & Infrastructures Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Bonei Hatichon Civil Engineering & Infrastructures's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Bonei Hatichon Civil Engineering & Infrastructures Business Description

Traded in Other Exchanges
N/A
Address
Ha Yarkon Street 5A, Lyfe Towers, Building B, Floor 37, P.O.S 52, Bnei Brak, ISR, 5120155
Bonei Hatichon Civil Engineering & Infrastructures Ltd. provides construction and real estate services. It is engaged in initiating, developing, marketing and managing residential, luxury and commercial development.

Bonei Hatichon Civil Engineering & Infrastructures Headlines

No Headlines