GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » MHP Hotel AG (XTER:CDZ0) » Definitions » Beneish M-Score

MHP Hotel AG (XTER:CDZ0) Beneish M-Score : -2.29 (As of Jun. 17, 2024)


View and export this data going back to 1990. Start your Free Trial

What is MHP Hotel AG 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 -2.29 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XTER:CDZ0' s Beneish M-Score Range Over the Past 10 Years
Min: -11.62   Med: -1.04   Max: 14
Current: -2.29

During the past 13 years, the highest Beneish M-Score of MHP Hotel AG was 14.00. The lowest was -11.62. And the median was -1.04.


MHP Hotel AG Beneish M-Score Historical Data

The historical data trend for MHP Hotel AG'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.

MHP Hotel AG Beneish M-Score Chart

MHP Hotel AG Annual Data
Trend Dec10 Dec11 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -5.70 0.22 - - -2.29

MHP Hotel AG Semi-Annual Data
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 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 -5.70 0.22 - - -2.29

Competitive Comparison of MHP Hotel AG's Beneish M-Score

For the Lodging subindustry, MHP Hotel AG'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.


MHP Hotel AG's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, MHP Hotel AG's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where MHP Hotel AG's Beneish M-Score falls into.



MHP Hotel AG 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 MHP Hotel AG 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 * 1.2714+0.528 * 0.9819+0.404 * 0.9849+0.892 * 1.2998+0.115 * 0.9882
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.065944-0.327 * 1.0061
=-2.29

* 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 €7.9 Mil.
Revenue was €136.3 Mil.
Gross Profit was €65.4 Mil.
Total Current Assets was €30.9 Mil.
Total Assets was €112.0 Mil.
Property, Plant and Equipment(Net PPE) was €2.0 Mil.
Depreciation, Depletion and Amortization(DDA) was €7.0 Mil.
Selling, General, & Admin. Expense(SGA) was €0.0 Mil.
Total Current Liabilities was €20.3 Mil.
Long-Term Debt & Capital Lease Obligation was €5.0 Mil.
Net Income was €-6.5 Mil.
Gross Profit was €0.0 Mil.
Cash Flow from Operations was €0.9 Mil.
Total Receivables was €4.8 Mil.
Revenue was €104.8 Mil.
Gross Profit was €49.4 Mil.
Total Current Assets was €31.7 Mil.
Total Assets was €119.4 Mil.
Property, Plant and Equipment(Net PPE) was €2.0 Mil.
Depreciation, Depletion and Amortization(DDA) was €6.7 Mil.
Selling, General, & Admin. Expense(SGA) was €0.0 Mil.
Total Current Liabilities was €19.8 Mil.
Long-Term Debt & Capital Lease Obligation was €7.0 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)
=(7.927 / 136.273) / (4.797 / 104.845)
=0.05817 / 0.045753
=1.2714

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)
=(49.42 / 104.845) / (65.416 / 136.273)
=0.471362 / 0.480036
=0.9819

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 - (30.909 + 1.972) / 112.034) / (1 - (31.746 + 1.992) / 119.355)
=0.706509 / 0.717331
=0.9849

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
=136.273 / 104.845
=1.2998

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))
=(6.698 / (6.698 + 1.992)) / (6.99 / (6.99 + 1.972))
=0.770771 / 0.77996
=0.9882

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)
=(0 / 136.273) / (0 / 104.845)
=0 / 0
=1

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 + 20.315) / 112.034) / ((7 + 19.807) / 119.355)
=0.225958 / 0.224599
=1.0061

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
=(-6.474 - 0 - 0.914) / 112.034
=-0.065944

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.

MHP Hotel AG has a M-score of -2.29 suggests that the company is unlikely to be a manipulator.


MHP Hotel AG Beneish M-Score Related Terms

Thank you for viewing the detailed overview of MHP Hotel AG's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


MHP Hotel AG (XTER:CDZ0) Business Description

Traded in Other Exchanges
Address
Bayerstrasse 41, Munich, DEU, 80335
MHP Hotel AG is an independent German hotel investment and hotel management platform based in Munich.
Executives
Kai-udo Hübner Supervisory Board

MHP Hotel AG (XTER:CDZ0) Headlines

No Headlines