Banco de Occidente 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 Banco de Occidente 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 | + | 0.528 * 1 | + | 0.404 * 0.9935 | + | 0.892 * 1.1376 | + | 0.115 * 0.8327 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0161 | + | 4.679 * -0.014909 | - | 0.327 * 0.7849 |
| = | -2.38 |
* 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 COP0 Mil.
Revenue was 1084696 + 806350 + 893112 + 752700 = COP3,536,858 Mil.
Gross Profit was 1084696 + 806350 + 893112 + 752700 = COP3,536,858 Mil.
Total Current Assets was COP4,982,264 Mil.
Total Assets was COP68,601,784 Mil.
Property, Plant and Equipment(Net PPE) was COP439,972 Mil.
Depreciation, Depletion and Amortization(DDA) was COP185,845 Mil.
Selling, General, & Admin. Expense(SGA) was COP957,556 Mil.
Total Current Liabilities was COP595,122 Mil.
Long-Term Debt & Capital Lease Obligation was COP6,471,046 Mil.
Net Income was 95627 + 64617 + 127346 + 185957 = COP473,547 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = COP0 Mil.
Cash Flow from Operations was 1437345 + -667200 + 1067705 + -341496 = COP1,496,354 Mil.
|
Total Receivables was COP0 Mil.
Revenue was 1028173 + 686937 + 742676 + 651374 = COP3,109,160 Mil.
Gross Profit was 1028173 + 686937 + 742676 + 651374 = COP3,109,160 Mil.
Total Current Assets was COP3,883,549 Mil.
Total Assets was COP60,004,409 Mil.
Property, Plant and Equipment(Net PPE) was COP496,041 Mil.
Depreciation, Depletion and Amortization(DDA) was COP162,955 Mil.
Selling, General, & Admin. Expense(SGA) was COP828,444 Mil.
Total Current Liabilities was COP634,362 Mil.
Long-Term Debt & Capital Lease Obligation was COP7,240,142 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 / 3536858) | / | (0 / 3109160) |
| = | 0 | / | 0 |
| | = | 1 |
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) |
| = | (3109160 / 3109160) | / | (3536858 / 3536858) |
| = | 1 | / | 1 |
| | = | 1 |
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 - (4982264 + 439972) / 68601784) | / | (1 - (3883549 + 496041) / 60004409) |
| = | 0.920961 | / | 0.927012 |
| | = | 0.9935 |
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 |
| = | 3536858 | / | 3109160 |
| | = | 1.1376 |
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)) |
| = | (162955 / (162955 + 496041)) | / | (185845 / (185845 + 439972)) |
| = | 0.247278 | / | 0.296964 |
| | = | 0.8327 |
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) |
| = | (957556 / 3536858) | / | (828444 / 3109160) |
| = | 0.270736 | / | 0.266453 |
| | = | 1.0161 |
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) |
| = | ((6471046 + 595122) / 68601784) | / | ((7240142 + 634362) / 60004409) |
| = | 0.103003 | / | 0.131232 |
| | = | 0.7849 |
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 |
| = | (473547 - 0 | - | 1496354) | / | 68601784 |
| | = | -0.014909 |
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.
Banco de Occidente has a M-score of -2.38 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
BOG:OCCIDENTE has been successfully added to your