GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » INDUS Realty Trust Inc (NAS:INDT) » Definitions » Beneish M-Score

INDUS Realty Trust (INDUS Realty Trust) Beneish M-Score : -2.02 (As of Apr. 26, 2024)


View and export this data going back to 1990. Start your Free Trial

What is INDUS Realty Trust 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 -2.02 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

INDT' s Beneish M-Score Range Over the Past 10 Years
Min: -3.27   Med: -2.46   Max: 2.17
Current: -2.02

During the past 13 years, the highest Beneish M-Score of INDUS Realty Trust was 2.17. The lowest was -3.27. And the median was -2.46.


INDUS Realty Trust Beneish M-Score Historical Data

The historical data trend for INDUS Realty Trust'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.

INDUS Realty Trust Beneish M-Score Chart

INDUS Realty Trust Annual Data
Trend Nov13 Nov14 Nov15 Nov16 Nov17 Nov18 Nov19 Nov20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.71 -2.57 -2.71 -3.27 2.17

INDUS Realty Trust Quarterly Data
May18 Aug18 Nov18 Feb19 May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23
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 -3.06 -1.43 -2.41 2.17 -2.02

Competitive Comparison of INDUS Realty Trust's Beneish M-Score

For the REIT - Industrial subindustry, INDUS Realty Trust'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.


INDUS Realty Trust's Beneish M-Score Distribution in the REITs Industry

For the REITs industry and Real Estate sector, INDUS Realty Trust's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where INDUS Realty Trust's Beneish M-Score falls into.



INDUS Realty Trust 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 INDUS Realty Trust 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 * 1.4468+0.528 * 0.9779+0.404 * 1.2691+0.892 * 1.2197+0.115 * 0.6663
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3227+4.679 * -0.030951-0.327 * 1.0154
=-2.02

* 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 (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was $2.35 Mil.
Revenue was 13.57 + 12.904 + 13.044 + 11.728 = $51.25 Mil.
Gross Profit was 10.515 + 10.001 + 10.191 + 9.181 = $39.89 Mil.
Total Current Assets was $28.79 Mil.
Total Assets was $591.12 Mil.
Property, Plant and Equipment(Net PPE) was $3.80 Mil.
Depreciation, Depletion and Amortization(DDA) was $19.32 Mil.
Selling, General, & Admin. Expense(SGA) was $19.01 Mil.
Total Current Liabilities was $26.74 Mil.
Long-Term Debt & Capital Lease Obligation was $170.00 Mil.
Net Income was -5.777 + 1.903 + 1.116 + 2.822 = $0.06 Mil.
Non Operating Income was 0.129 + 0.05 + -0.125 + -0.383 = $-0.33 Mil.
Cash Flow from Operations was 3.686 + 4.929 + 2.763 + 7.311 = $18.69 Mil.
Total Receivables was $1.33 Mil.
Revenue was 11.318 + 11.151 + 10.243 + 9.303 = $42.02 Mil.
Gross Profit was 8.743 + 8.665 + 7.602 + 6.971 = $31.98 Mil.
Total Current Assets was $138.17 Mil.
Total Assets was $591.86 Mil.
Property, Plant and Equipment(Net PPE) was $13.05 Mil.
Depreciation, Depletion and Amortization(DDA) was $16.41 Mil.
Selling, General, & Admin. Expense(SGA) was $11.78 Mil.
Total Current Liabilities was $24.46 Mil.
Long-Term Debt & Capital Lease Obligation was $169.55 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)
=(2.347 / 51.246) / (1.33 / 42.015)
=0.045799 / 0.031655
=1.4468

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)
=(31.981 / 42.015) / (39.888 / 51.246)
=0.761181 / 0.778363
=0.9779

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 - (28.794 + 3.798) / 591.121) / (1 - (138.168 + 13.054) / 591.86)
=0.944864 / 0.744497
=1.2691

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
=51.246 / 42.015
=1.2197

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))
=(16.405 / (16.405 + 13.054)) / (19.32 / (19.32 + 3.798))
=0.556876 / 0.835712
=0.6663

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)
=(19.005 / 51.246) / (11.78 / 42.015)
=0.370858 / 0.280376
=1.3227

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)
=((170 + 26.74) / 591.121) / ((169.545 + 24.462) / 591.86)
=0.332825 / 0.327792
=1.0154

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
=(0.064 - -0.329 - 18.689) / 591.121
=-0.030951

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.

INDUS Realty Trust has a M-score of -2.02 suggests that the company is unlikely to be a manipulator.


INDUS Realty Trust Beneish M-Score Related Terms

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


INDUS Realty Trust (INDUS Realty Trust) Business Description

Traded in Other Exchanges
N/A
Address
641 Lexington Avenue, 26th Floor, New York, NY, USA, 10022
INDUS Realty Trust Inc is a real estate company. The company is engaged in developing, managing, and leasing industrial properties, and to a lesser extent, office/flex properties. The major developments include industrial parks, Carolina Tradeport, New England Tradeport, and Lehigh Valley.
Executives
Susan Cullman 10 percent owner 641 LEXINGTON AVENUE, NEW YORK NY 10022-4599
Jon W. Clark officer: Executive Vice President 420 LEXINGTON AVE., NEW YORK NY 10170
Edgar Jr Cullman 10 percent owner 641 LEXINGTON AVE, 29TH FLOOR, NEW YORK NY 10022
Ccp Sbs Gp, Llc 10 percent owner C/O CENTERBRIDGE PARTNERS, L.P., 375 PARK AVENUE, 12TH FLOOR, NEW YORK NY 10152
Cpref Ii Aiv Ii - A, L.p. 10 percent owner 375 PARK AVENUE, NEW YORK NY 10152
Cpref Ii Aiv Ii - B, L.p. 10 percent owner 375 PARK AVENUE, NEW YORK NY 10152
Centerbridge Partners Real Estate Associates Ii, L.p. 10 percent owner 375 PARK AVENUE, NEW YORK NY 10152
Cpref Ii Cayman Gp Ltd. 10 percent owner 375 PARK AVENUE, NEW YORK NY 10152
Centerbridge Partners Real Estate Fund Sbs Ii, L.p. 10 percent owner 375 PARK AVENUE, NEW YORK NY 10152
Jeffrey Aronson 10 percent owner 375 PARK AVENUE, 12TH FLOOR, NEW YORK NY 10152
Conversant Gp Holdings Llc 10 percent owner 90 PARK AVENUE 32ND FLOOR, NEW YORK NY 10016
Conversant Capital Llc 10 percent owner 25 DEFOREST AVENUE, 3RD FLOOR, SUMMIT NJ 07901
Michael Simanovsky 10 percent owner 90 PARK AVENUE, 32ND FLOOR, NEW YORK NY 10016
Thomas M. Lescalleet officer: SVP, Griffin Land C/O GRIFFIN LAND & NURSERIES, INC., 90 SALMON BROOK STREET, GRANBY CT 06035
Small Albert H Jr director 24301 WALDEN CENTER DRIVE, BONITA SPRINGS FL 34134

INDUS Realty Trust (INDUS Realty Trust) Headlines