GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Maison Clio Blue SA (XPAR:MLCLI) » Definitions » Beneish M-Score

Maison Clio Blue (XPAR:MLCLI) Beneish M-Score : -2.32 (As of Jun. 07, 2024)


View and export this data going back to 2015. Start your Free Trial

What is Maison Clio Blue 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 -2.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XPAR:MLCLI' s Beneish M-Score Range Over the Past 10 Years
Min: -2.32   Med: -1.57   Max: 0.85
Current: -2.32

During the past 6 years, the highest Beneish M-Score of Maison Clio Blue was 0.85. The lowest was -2.32. And the median was -1.57.


Maison Clio Blue Beneish M-Score Historical Data

The historical data trend for Maison Clio Blue'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.

Maison Clio Blue Beneish M-Score Chart

Maison Clio Blue Annual Data
Trend Sep00 Sep18 Sep19 Sep20 Sep21 Sep22
Beneish M-Score
Get a 7-Day Free Trial - -1.27 -1.87 0.85 -2.32

Maison Clio Blue Semi-Annual Data
Sep00 Sep18 Sep19 Sep20 Sep21 Sep22
Beneish M-Score Get a 7-Day Free Trial - -1.27 -1.87 0.85 -2.32

Competitive Comparison of Maison Clio Blue's Beneish M-Score

For the Luxury Goods subindustry, Maison Clio Blue'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.


Maison Clio Blue's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Maison Clio Blue's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Maison Clio Blue's Beneish M-Score falls into.



Maison Clio Blue 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 Maison Clio Blue 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 * 1.0133+0.528 * 0.9294+0.404 * 0.9958+0.892 * 1.1995+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.000872-0.327 * 0.9771
=-2.32

* 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 (Sep22) TTM:Last Year (Sep21) TTM:
Total Receivables was €0.08 Mil.
Revenue was €0.46 Mil.
Gross Profit was €0.34 Mil.
Total Current Assets was €0.10 Mil.
Total Assets was €4.59 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €0.12 Mil.
Long-Term Debt & Capital Lease Obligation was €0.98 Mil.
Net Income was €0.00 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €0.00 Mil.
Total Receivables was €0.07 Mil.
Revenue was €0.38 Mil.
Gross Profit was €0.27 Mil.
Total Current Assets was €0.09 Mil.
Total Assets was €4.64 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €0.10 Mil.
Long-Term Debt & Capital Lease Obligation was €1.04 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)
=(0.079 / 0.457) / (0.065 / 0.381)
=0.172867 / 0.170604
=1.0133

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)
=(0.265 / 0.381) / (0.342 / 0.457)
=0.695538 / 0.748359
=0.9294

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 - (0.104 + 0) / 4.589) / (1 - (0.086 + 0) / 4.639)
=0.977337 / 0.981462
=0.9958

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
=0.457 / 0.381
=1.1995

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))
=(0.004 / (0.004 + 0)) / (0.001 / (0.001 + 0))
=1 / 1
=1

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 / 0.457) / (0 / 0.381)
=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)
=((0.977 + 0.121) / 4.589) / ((1.04 + 0.096) / 4.639)
=0.239268 / 0.24488
=0.9771

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
=(0.004 - 0 - 0) / 4.589
=0.000872

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.

Maison Clio Blue has a M-score of -2.32 suggests that the company is unlikely to be a manipulator.


Maison Clio Blue Beneish M-Score Related Terms

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


Maison Clio Blue (XPAR:MLCLI) Business Description

Traded in Other Exchanges
N/A
Address
Boutique Et Show Room, 55, Rue De Bretagne, Paris, FRA, 75003
Maison Clio Blue SA is a luxury goods company engaged in the business of selling rings, bracelets, necklaces, earrings, watches, handbags, wallets, among others.

Maison Clio Blue (XPAR:MLCLI) Headlines

No Headlines