GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Inversora Juramento SA (BUE:INVJ) » Definitions » Beneish M-Score

Inversora Juramento (BUE:INVJ) Beneish M-Score : 1.61 (As of Jun. 01, 2024)


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

What is Inversora Juramento 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 1.61 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BUE:INVJ' s Beneish M-Score Range Over the Past 10 Years
Min: -2.55   Med: -1.79   Max: 1.61
Current: 1.61

During the past 13 years, the highest Beneish M-Score of Inversora Juramento was 1.61. The lowest was -2.55. And the median was -1.79.


Inversora Juramento Beneish M-Score Historical Data

The historical data trend for Inversora Juramento'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.

Inversora Juramento Beneish M-Score Chart

Inversora Juramento Annual Data
Trend Sep14 Sep15 Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.28 -2.09 -1.09 -0.40 -2.21

Inversora Juramento Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.71 -1.34 -2.21 0.15 1.61

Competitive Comparison of Inversora Juramento's Beneish M-Score

For the Farm Products subindustry, Inversora Juramento'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.


Inversora Juramento's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Inversora Juramento's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Inversora Juramento's Beneish M-Score falls into.



Inversora Juramento 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 Inversora Juramento 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 * 4.449+0.528 * 1.0543+0.404 * 1.0179+0.892 * 0.9983+0.115 * 6.9873
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8397+4.679 * 0.016753-0.327 * 0.726
=1.61

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ARS20,264 Mil.
Revenue was 28857.945 + 32448.296 + 39202.694 + 16979.15 = ARS117,488 Mil.
Gross Profit was -3275.685 + 9486.751 + 14237.602 + 5107.573 = ARS25,556 Mil.
Total Current Assets was ARS78,322 Mil.
Total Assets was ARS367,781 Mil.
Property, Plant and Equipment(Net PPE) was ARS270,784 Mil.
Depreciation, Depletion and Amortization(DDA) was ARS2,062 Mil.
Selling, General, & Admin. Expense(SGA) was ARS8,682 Mil.
Total Current Liabilities was ARS59,430 Mil.
Long-Term Debt & Capital Lease Obligation was ARS1,427 Mil.
Net Income was -6734.133 + 1706.205 + 110.579 + -167.681 = ARS-5,085 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ARS0 Mil.
Cash Flow from Operations was -1295.167 + 694.947 + -2061.897 + -8584.308 = ARS-11,246 Mil.
Total Receivables was ARS4,562 Mil.
Revenue was 48992.773 + 22590.806 + 30068.736 + 16035.12 = ARS117,687 Mil.
Gross Profit was 14838.29 + 291.124 + 7974.142 + 3885.138 = ARS26,989 Mil.
Total Current Assets was ARS28,553 Mil.
Total Assets was ARS102,487 Mil.
Property, Plant and Equipment(Net PPE) was ARS68,822 Mil.
Depreciation, Depletion and Amortization(DDA) was ARS3,836 Mil.
Selling, General, & Admin. Expense(SGA) was ARS10,358 Mil.
Total Current Liabilities was ARS23,091 Mil.
Long-Term Debt & Capital Lease Obligation was ARS267 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)
=(20263.566 / 117488.085) / (4562.414 / 117687.435)
=0.172473 / 0.038767
=4.449

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)
=(26988.694 / 117687.435) / (25556.241 / 117488.085)
=0.229325 / 0.217522
=1.0543

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 - (78322.076 + 270784.034) / 367781.249) / (1 - (28552.691 + 68821.773) / 102486.883)
=0.050778 / 0.049884
=1.0179

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
=117488.085 / 117687.435
=0.9983

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))
=(3836.054 / (3836.054 + 68821.773)) / (2061.579 / (2061.579 + 270784.034))
=0.052796 / 0.007556
=6.9873

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)
=(8682.086 / 117488.085) / (10357.624 / 117687.435)
=0.073898 / 0.08801
=0.8397

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)
=((1426.765 + 59429.718) / 367781.249) / ((267.464 + 23091.307) / 102486.883)
=0.165469 / 0.22792
=0.726

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
=(-5085.03 - 0 - -11246.425) / 367781.249
=0.016753

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.

Inversora Juramento has a M-score of 1.61 signals that the company is likely to be a manipulator.


Inversora Juramento Beneish M-Score Related Terms

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


Inversora Juramento (BUE:INVJ) Business Description

Traded in Other Exchanges
N/A
Address
Avenue Tavella 2491, Joaquin Gonzalez, Salta, ARG, CP 4400
Inversora Juramento is engaged in cattle farming and meat production business in Salta, Argentina. The company also participates in the agricultural production mainly used to supply the consumption of own livestock.

Inversora Juramento (BUE:INVJ) Headlines

No Headlines