GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Homebuilding & Construction » Rotem Shani Entrepreneurship And Investment Ltd (XTAE:RTSN) » Definitions » Beneish M-Score

Rotem Shani Entrepreneurship And Investment (XTAE:RTSN) Beneish M-Score : -0.05 (As of Apr. 03, 2025)


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

What is Rotem Shani Entrepreneurship And Investment 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.

Warning Sign:

Beneish M-Score -0.05 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Rotem Shani Entrepreneurship And Investment's Beneish M-Score or its related term are showing as below:

XTAE:RTSN' s Beneish M-Score Range Over the Past 10 Years
Min: -0.05   Med: -0.05   Max: -0.05
Current: -0.05

During the past 3 years, the highest Beneish M-Score of Rotem Shani Entrepreneurship And Investment was -0.05. The lowest was -0.05. And the median was -0.05.


Rotem Shani Entrepreneurship And Investment Beneish M-Score Historical Data

The historical data trend for Rotem Shani Entrepreneurship And Investment'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.

Rotem Shani Entrepreneurship And Investment Beneish M-Score Chart

Rotem Shani Entrepreneurship And Investment Annual Data
Trend Dec22 Dec23 Dec24
Beneish M-Score
- - -0.05

Rotem Shani Entrepreneurship And Investment Quarterly Data
Dec23 Dec24
Beneish M-Score - -0.05

Competitive Comparison of Rotem Shani Entrepreneurship And Investment's Beneish M-Score

For the Residential Construction subindustry, Rotem Shani Entrepreneurship And Investment'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.


Rotem Shani Entrepreneurship And Investment's Beneish M-Score Distribution in the Homebuilding & Construction Industry

For the Homebuilding & Construction industry and Consumer Cyclical sector, Rotem Shani Entrepreneurship And Investment's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Rotem Shani Entrepreneurship And Investment's Beneish M-Score falls into.


;
;

Rotem Shani Entrepreneurship And Investment 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 Rotem Shani Entrepreneurship And Investment 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 * 2.2115+0.528 * 0.9499+0.404 * 0.9245+0.892 * 1.4881+0.115 * 0.8235
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7731+4.679 * 0.19558-0.327 * 0.9981
=-0.05

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was ₪224.2 Mil.
Revenue was ₪417.9 Mil.
Gross Profit was ₪114.2 Mil.
Total Current Assets was ₪537.4 Mil.
Total Assets was ₪817.8 Mil.
Property, Plant and Equipment(Net PPE) was ₪2.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪0.8 Mil.
Selling, General, & Admin. Expense(SGA) was ₪15.6 Mil.
Total Current Liabilities was ₪330.7 Mil.
Long-Term Debt & Capital Lease Obligation was ₪206.5 Mil.
Net Income was ₪62.0 Mil.
Gross Profit was ₪0.0 Mil.
Cash Flow from Operations was ₪-98.0 Mil.
Total Receivables was ₪68.1 Mil.
Revenue was ₪280.8 Mil.
Gross Profit was ₪72.9 Mil.
Total Current Assets was ₪394.3 Mil.
Total Assets was ₪628.6 Mil.
Property, Plant and Equipment(Net PPE) was ₪2.9 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪0.8 Mil.
Selling, General, & Admin. Expense(SGA) was ₪13.5 Mil.
Total Current Liabilities was ₪357.4 Mil.
Long-Term Debt & Capital Lease Obligation was ₪56.2 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)
=(224.164 / 417.901) / (68.119 / 280.838)
=0.536405 / 0.242556
=2.2115

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)
=(72.902 / 280.838) / (114.208 / 417.901)
=0.259587 / 0.27329
=0.9499

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 - (537.35 + 2.171) / 817.843) / (1 - (394.305 + 2.89) / 628.567)
=0.340312 / 0.368094
=0.9245

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
=417.901 / 280.838
=1.4881

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))
=(0.836 / (0.836 + 2.89)) / (0.813 / (0.813 + 2.171))
=0.224369 / 0.272453
=0.8235

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)
=(15.56 / 417.901) / (13.525 / 280.838)
=0.037234 / 0.048159
=0.7731

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)
=((206.464 + 330.724) / 817.843) / ((56.232 + 357.407) / 628.567)
=0.656835 / 0.658067
=0.9981

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
=(61.97 - 0 - -97.984) / 817.843
=0.19558

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.

Rotem Shani Entrepreneurship And Investment has a M-score of -0.05 signals that the company is likely to be a manipulator.


Rotem Shani Entrepreneurship And Investment Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Rotem Shani Entrepreneurship And Investment's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Rotem Shani Entrepreneurship And Investment Business Description

Traded in Other Exchanges
N/A
Address
Kibbutz Galil-Yam, Herzliya, ISR, 4690500
Rotem Shani Entrepreneurship And Investment Ltd is engaged in initiation, development , establishment, management, marketing and sale of residential and commercial projects in Israel.

Rotem Shani Entrepreneurship And Investment Headlines

No Headlines