GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Abu Dhabi Ports Co PJSC (ADX:ADPORTS) » Definitions » Beneish M-Score

Abu Dhabi Ports Co PJSC (ADX:ADPORTS) Beneish M-Score : -1.47 (As of May. 13, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Abu Dhabi Ports Co PJSC 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 -1.47 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Abu Dhabi Ports Co PJSC's Beneish M-Score or its related term are showing as below:

ADX:ADPORTS' s Beneish M-Score Range Over the Past 10 Years
Min: -2.08   Med: -1.78   Max: -1.47
Current: -1.47

During the past 6 years, the highest Beneish M-Score of Abu Dhabi Ports Co PJSC was -1.47. The lowest was -2.08. And the median was -1.78.


Abu Dhabi Ports Co PJSC Beneish M-Score Historical Data

The historical data trend for Abu Dhabi Ports Co PJSC'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.

Abu Dhabi Ports Co PJSC Beneish M-Score Chart

Abu Dhabi Ports Co PJSC Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -2.08 -1.47

Abu Dhabi Ports Co PJSC Quarterly Data
Dec18 Dec19 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 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 Premium Member Only -2.08 -2.17 -1.88 -1.18 -1.47

Competitive Comparison of Abu Dhabi Ports Co PJSC's Beneish M-Score

For the Marine Shipping subindustry, Abu Dhabi Ports Co PJSC'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.


Abu Dhabi Ports Co PJSC's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Abu Dhabi Ports Co PJSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Abu Dhabi Ports Co PJSC's Beneish M-Score falls into.



Abu Dhabi Ports Co PJSC 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 Abu Dhabi Ports Co PJSC 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 * 0.7521+0.528 * 1.6638+0.404 * 1.2053+0.892 * 2.1242+0.115 * 0.8608
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7855+4.679 * -0.00707-0.327 * 1.5583
=-1.47

* 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 د.إ4,668 Mil.
Revenue was 3566.178 + 4235.495 + 2059.954 + 1816.903 = د.إ11,679 Mil.
Gross Profit was 592.576 + 968.424 + 737.003 + 669.112 = د.إ2,967 Mil.
Total Current Assets was د.إ9,865 Mil.
Total Assets was د.إ55,611 Mil.
Property, Plant and Equipment(Net PPE) was د.إ25,048 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ1,169 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ485 Mil.
Total Current Liabilities was د.إ5,781 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ15,622 Mil.
Net Income was 74.252 + 380.948 + 285.836 + 330.936 = د.إ1,072 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = د.إ0 Mil.
Cash Flow from Operations was 1201.787 + -579.441 + 508.115 + 334.655 = د.إ1,465 Mil.
Total Receivables was د.إ2,922 Mil.
Revenue was 1742.788 + 1466.127 + 1241.556 + 1047.365 = د.إ5,498 Mil.
Gross Profit was 624.151 + 590.104 + 670.845 + 438.882 = د.إ2,324 Mil.
Total Current Assets was د.إ4,360 Mil.
Total Assets was د.إ38,512 Mil.
Property, Plant and Equipment(Net PPE) was د.إ22,260 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ888 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ291 Mil.
Total Current Liabilities was د.إ4,996 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ4,516 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)
=(4668.369 / 11678.53) / (2922.064 / 5497.836)
=0.399739 / 0.531493
=0.7521

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)
=(2323.982 / 5497.836) / (2967.115 / 11678.53)
=0.422708 / 0.254066
=1.6638

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 - (9864.851 + 25048.05) / 55610.989) / (1 - (4360.397 + 22259.528) / 38511.991)
=0.372194 / 0.308789
=1.2053

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
=11678.53 / 5497.836
=2.1242

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))
=(888.173 / (888.173 + 22259.528)) / (1168.561 / (1168.561 + 25048.05))
=0.03837 / 0.044573
=0.8608

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)
=(485.105 / 11678.53) / (290.745 / 5497.836)
=0.041538 / 0.052884
=0.7855

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)
=((15621.834 + 5780.677) / 55610.989) / ((4515.827 + 4995.798) / 38511.991)
=0.384861 / 0.246978
=1.5583

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
=(1071.972 - 0 - 1465.116) / 55610.989
=-0.00707

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.

Abu Dhabi Ports Co PJSC has a M-score of -1.47 signals that the company is likely to be a manipulator.


Abu Dhabi Ports Co PJSC Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Abu Dhabi Ports Co PJSC's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Abu Dhabi Ports Co PJSC (ADX:ADPORTS) Business Description

Traded in Other Exchanges
N/A
Address
Al Mina Street. Nearest Landmark: Zayed Port, Gate 1, Next to Zayed Port, P.O. Box 54477, Abu Dhabi, ARE, 54477
Abu Dhabi Ports Co PJSC owns, operates, maintains, manages, and develops all ports, docks, harbors, quays, waterways, bridges, breakwaters, infrastructure, and related installations in the Emirate of Abu Dhabi. It also constructs, manages, and develops the industrial, commercial, and non-financial service-free zones on plots of land granted or allocated by the Government of Abu Dhabi. The company's segments include Ports; Economic Cities and Free Zones (EC&FZ); Logistics; Maritime; Digital and Corporate.

Abu Dhabi Ports Co PJSC (ADX:ADPORTS) Headlines

No Headlines