GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario (BSP:HSRE11) » Definitions » Beneish M-Score

Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario (BSP:HSRE11) Beneish M-Score : -2.65 (As of May. 16, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario 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 -2.65 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario's Beneish M-Score or its related term are showing as below:

BSP:HSRE11' s Beneish M-Score Range Over the Past 10 Years
Min: -3.12   Med: -2.66   Max: 0.14
Current: -2.65

During the past 8 years, the highest Beneish M-Score of Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario was 0.14. The lowest was -3.12. And the median was -2.66.


Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario Beneish M-Score Historical Data

The historical data trend for Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario'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.

Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario Beneish M-Score Chart

Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario Annual Data
Trend Dec15 Dec16 Dec17 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial -3.12 0.14 -2.66 -2.81 -2.65

Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario Quarterly Data
Dec15 Dec16 Dec17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only -3.12 0.14 -2.66 -2.81 -2.65

Competitive Comparison of Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario's Beneish M-Score

For the REIT - Diversified subindustry, Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario'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.


Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario's Beneish M-Score Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario's Beneish M-Score falls into.



Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario 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 Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario 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 * 0.9489+0.528 * 1.0008+0.404 * 1.0033+0.892 * 1.1376+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9046+4.679 * -0.029769-0.327 * 1.3776
=-2.65

* 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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was R$6.15 Mil.
Revenue was R$73.43 Mil.
Gross Profit was R$73.37 Mil.
Total Current Assets was R$20.17 Mil.
Total Assets was R$839.13 Mil.
Property, Plant and Equipment(Net PPE) was R$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was R$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was R$7.54 Mil.
Total Current Liabilities was R$8.47 Mil.
Long-Term Debt & Capital Lease Obligation was R$0.00 Mil.
Net Income was R$41.16 Mil.
Gross Profit was R$0.00 Mil.
Cash Flow from Operations was R$66.14 Mil.
Total Receivables was R$5.70 Mil.
Revenue was R$64.54 Mil.
Gross Profit was R$64.54 Mil.
Total Current Assets was R$22.41 Mil.
Total Assets was R$823.72 Mil.
Property, Plant and Equipment(Net PPE) was R$0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was R$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was R$7.33 Mil.
Total Current Liabilities was R$6.04 Mil.
Long-Term Debt & Capital Lease Obligation was R$0.00 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)
=(6.152 / 73.428) / (5.699 / 64.544)
=0.083783 / 0.088296
=0.9489

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)
=(64.543 / 64.544) / (73.365 / 73.428)
=0.999985 / 0.999142
=1.0008

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 - (20.174 + 0) / 839.126) / (1 - (22.411 + 0) / 823.721)
=0.975958 / 0.972793
=1.0033

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
=73.428 / 64.544
=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))
=(0 / (0 + 0)) / (0 / (0 + 0))
= /
=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)
=(7.544 / 73.428) / (7.331 / 64.544)
=0.10274 / 0.113581
=0.9046

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 + 8.47) / 839.126) / ((0 + 6.035) / 823.721)
=0.010094 / 0.007327
=1.3776

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
=(41.162 - 0 - 66.142) / 839.126
=-0.029769

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.

Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario has a M-score of -2.65 suggests that the company is unlikely to be a manipulator.


Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario (BSP:HSRE11) Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
Website
Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario aims to obtain income and capital gains through investment in real estate or real rights over real estate.

Hsi Renda Imobiliaria - Fundo DE Investimento Imobiliario (BSP:HSRE11) Headlines

No Headlines