GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Tortilla Mexican Grill PLC (LSE:MEX) » Definitions » Beneish M-Score

Tortilla Mexican Grill (LSE:MEX) Beneish M-Score : -3.15 (As of May. 21, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Tortilla Mexican Grill 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 -3.15 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

LSE:MEX' s Beneish M-Score Range Over the Past 10 Years
Min: -3.15   Med: -3.15   Max: -3.15
Current: -3.15

During the past 6 years, the highest Beneish M-Score of Tortilla Mexican Grill was -3.15. The lowest was -3.15. And the median was -3.15.


Tortilla Mexican Grill Beneish M-Score Historical Data

The historical data trend for Tortilla Mexican Grill'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.

Tortilla Mexican Grill Beneish M-Score Chart

Tortilla Mexican Grill Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - - -3.15

Tortilla Mexican Grill Semi-Annual Data
Dec18 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -3.15

Competitive Comparison of Tortilla Mexican Grill's Beneish M-Score

For the Restaurants subindustry, Tortilla Mexican Grill'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.


Tortilla Mexican Grill's Beneish M-Score Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Tortilla Mexican Grill's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Tortilla Mexican Grill's Beneish M-Score falls into.



Tortilla Mexican Grill 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 Tortilla Mexican Grill 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 * 1.2553+0.528 * 0.9881+0.404 * 1.0165+0.892 * 1.1383+0.115 * 0.7694
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0107+4.679 * -0.214566-0.327 * 1.0005
=-3.15

* 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 £3.14 Mil.
Revenue was £65.68 Mil.
Gross Profit was £50.79 Mil.
Total Current Assets was £5.14 Mil.
Total Assets was £51.41 Mil.
Property, Plant and Equipment(Net PPE) was £43.64 Mil.
Depreciation, Depletion and Amortization(DDA) was £8.16 Mil.
Selling, General, & Admin. Expense(SGA) was £50.11 Mil.
Total Current Liabilities was £15.42 Mil.
Long-Term Debt & Capital Lease Obligation was £32.48 Mil.
Net Income was £-1.09 Mil.
Gross Profit was £0.00 Mil.
Cash Flow from Operations was £9.94 Mil.
Total Receivables was £2.19 Mil.
Revenue was £57.70 Mil.
Gross Profit was £44.09 Mil.
Total Current Assets was £4.97 Mil.
Total Assets was £52.36 Mil.
Property, Plant and Equipment(Net PPE) was £44.76 Mil.
Depreciation, Depletion and Amortization(DDA) was £6.17 Mil.
Selling, General, & Admin. Expense(SGA) was £43.56 Mil.
Total Current Liabilities was £14.72 Mil.
Long-Term Debt & Capital Lease Obligation was £34.04 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)
=(3.135 / 65.675) / (2.194 / 57.698)
=0.047735 / 0.038026
=1.2553

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)
=(44.093 / 57.698) / (50.792 / 65.675)
=0.764203 / 0.773384
=0.9881

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 - (5.139 + 43.64) / 51.406) / (1 - (4.967 + 44.756) / 52.355)
=0.051103 / 0.050272
=1.0165

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
=65.675 / 57.698
=1.1383

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))
=(6.17 / (6.17 + 44.756)) / (8.156 / (8.156 + 43.64))
=0.121156 / 0.157464
=0.7694

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)
=(50.108 / 65.675) / (43.557 / 57.698)
=0.762969 / 0.754914
=1.0107

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)
=((32.482 + 15.42) / 51.406) / ((34.04 + 14.724) / 52.355)
=0.931837 / 0.931411
=1.0005

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
=(-1.093 - 0 - 9.937) / 51.406
=-0.214566

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.

Tortilla Mexican Grill has a M-score of -3.15 suggests that the company is unlikely to be a manipulator.


Tortilla Mexican Grill Beneish M-Score Related Terms

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


Tortilla Mexican Grill (LSE:MEX) Business Description

Traded in Other Exchanges
Address
142-144 New Cavendish Street, 1st Floor, Evelyn House, London, GBR, W1W 6YF
Tortilla Mexican Grill PLC is a casual Mexican restaurant group in the UK specialising in the sale both on-site and through its delivery channel of freshly made Californian inspired Mexican cuisine.

Tortilla Mexican Grill (LSE:MEX) Headlines

No Headlines