GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Rimon Consulting & Managing Services Ltd (XTAE:RMON) » Definitions » Beneish M-Score

Rimon Consulting & Managing Services (XTAE:RMON) Beneish M-Score : -2.53 (As of Mar. 17, 2025)


View and export this data going back to 2021. Start your Free Trial

What is Rimon Consulting & Managing Services 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 -2.53 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Rimon Consulting & Managing Services's Beneish M-Score or its related term are showing as below:

XTAE:RMON' s Beneish M-Score Range Over the Past 10 Years
Min: -2.53   Med: -2.14   Max: -1.66
Current: -2.53

During the past 6 years, the highest Beneish M-Score of Rimon Consulting & Managing Services was -1.66. The lowest was -2.53. And the median was -2.14.


Rimon Consulting & Managing Services Beneish M-Score Historical Data

The historical data trend for Rimon Consulting & Managing Services'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.

Rimon Consulting & Managing Services Beneish M-Score Chart

Rimon Consulting & Managing Services Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -2.21 -1.99

Rimon Consulting & Managing Services Quarterly Data
Dec18 Dec19 Dec20 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 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 Premium Member Only -1.66 -1.99 -2.36 -2.14 -2.53

Competitive Comparison of Rimon Consulting & Managing Services's Beneish M-Score

For the Engineering & Construction subindustry, Rimon Consulting & Managing Services'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.


Rimon Consulting & Managing Services's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Rimon Consulting & Managing Services's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Rimon Consulting & Managing Services's Beneish M-Score falls into.



Rimon Consulting & Managing Services 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 Rimon Consulting & Managing Services 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 * 0.9471+0.528 * 1.088+0.404 * 0.845+0.892 * 1.1892+0.115 * 0.9261
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8548+4.679 * -0.021919-0.327 * 1.2185
=-2.53

* 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 ₪467.1 Mil.
Revenue was 228.405 + 251.976 + 202.82 + 169.458 = ₪852.7 Mil.
Gross Profit was 28.389 + 38.446 + 35.275 + 28.635 = ₪130.7 Mil.
Total Current Assets was ₪822.7 Mil.
Total Assets was ₪1,462.2 Mil.
Property, Plant and Equipment(Net PPE) was ₪386.4 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪42.6 Mil.
Selling, General, & Admin. Expense(SGA) was ₪26.6 Mil.
Total Current Liabilities was ₪613.9 Mil.
Long-Term Debt & Capital Lease Obligation was ₪289.5 Mil.
Net Income was 16.622 + 18.993 + 17.944 + 10.894 = ₪64.5 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₪0.0 Mil.
Cash Flow from Operations was 9.386 + -17.935 + 67.271 + 37.781 = ₪96.5 Mil.
Total Receivables was ₪414.7 Mil.
Revenue was 234.779 + 180.688 + 164.009 + 137.541 = ₪717.0 Mil.
Gross Profit was 36.955 + 28.854 + 25.612 + 28.202 = ₪119.6 Mil.
Total Current Assets was ₪570.4 Mil.
Total Assets was ₪1,118.8 Mil.
Property, Plant and Equipment(Net PPE) was ₪319.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪32.3 Mil.
Selling, General, & Admin. Expense(SGA) was ₪26.1 Mil.
Total Current Liabilities was ₪466.6 Mil.
Long-Term Debt & Capital Lease Obligation was ₪100.7 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)
=(467.064 / 852.659) / (414.698 / 717.017)
=0.547773 / 0.578366
=0.9471

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)
=(119.623 / 717.017) / (130.745 / 852.659)
=0.166834 / 0.153338
=1.088

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 - (822.696 + 386.35) / 1462.201) / (1 - (570.432 + 319.154) / 1118.818)
=0.173133 / 0.204888
=0.845

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
=852.659 / 717.017
=1.1892

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))
=(32.338 / (32.338 + 319.154)) / (42.617 / (42.617 + 386.35))
=0.092002 / 0.099348
=0.9261

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)
=(26.556 / 852.659) / (26.125 / 717.017)
=0.031145 / 0.036436
=0.8548

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)
=((289.524 + 613.854) / 1462.201) / ((100.693 + 466.565) / 1118.818)
=0.617821 / 0.507015
=1.2185

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
=(64.453 - 0 - 96.503) / 1462.201
=-0.021919

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.

Rimon Consulting & Managing Services has a M-score of -2.53 suggests that the company is unlikely to be a manipulator.


Rimon Consulting & Managing Services Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Rimon Consulting & Managing Services's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Rimon Consulting & Managing Services Business Description

Traded in Other Exchanges
N/A
Address
11 Bareket Street, Industrial Park, Caesarea, ISR, 3079543
Rimon Consulting & Managing Services Ltd is engaged in the construction and operation of infrastructure, energy, and water projects.

Rimon Consulting & Managing Services Headlines

No Headlines