GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Seritage Growth Properties (NYSE:SRG) » Definitions » Beneish M-Score

Seritage Growth Properties (Seritage Growth Properties) Beneish M-Score

: -4.61 (As of Today)
View and export this data going back to 2015. Start your Free Trial

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 -4.61 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SRG' s Beneish M-Score Range Over the Past 10 Years
Min: -4.61   Med: -2.68   Max: -1.84
Current: -4.61

During the past 9 years, the highest Beneish M-Score of Seritage Growth Properties was -1.84. The lowest was -4.61. And the median was -2.68.


Seritage Growth Properties Beneish M-Score Historical Data

The historical data trend for Seritage Growth Properties'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.

Seritage Growth Properties Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.84 -2.41 -2.86 -2.07 -4.61

Seritage Growth Properties Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Beneish M-Score 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 Premium Member Only Premium Member Only Premium Member Only -2.07 -2.65 -2.06 -7.96 -4.61

Competitive Comparison

For the REIT - Retail subindustry, Seritage Growth Properties'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.


Seritage Growth Properties Beneish M-Score Distribution

For the REITs industry and Real Estate sector, Seritage Growth Properties's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Seritage Growth Properties's Beneish M-Score falls into.



Seritage Growth Properties 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 Seritage Growth Properties 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 * 1.5204+0.528 * -1.21+0.404 * 1.2357+0.892 * 0.1941+0.115 * 0.7051
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 4.9738+4.679 * -0.042687-0.327 * 0.694
=-4.61

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was $12.25 Mil.
Revenue was 9.168 + 5.048 + 5.884 + 0.68 = $20.78 Mil.
Gross Profit was 4.613 + -0.72 + -1.482 + -9.042 = $-6.63 Mil.
Total Current Assets was $201.28 Mil.
Total Assets was $973.86 Mil.
Property, Plant and Equipment(Net PPE) was $0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was $14.65 Mil.
Selling, General, & Admin. Expense(SGA) was $45.99 Mil.
Total Current Liabilities was $50.70 Mil.
Long-Term Debt & Capital Lease Obligation was $360.00 Mil.
Net Income was 3.684 + -0.902 + -95.707 + -61.986 = $-154.91 Mil.
Non Operating Income was 25.048 + 18.583 + -77.354 + -26.556 = $-60.28 Mil.
Cash Flow from Operations was -11.04 + -10.494 + -9.575 + -21.952 = $-53.06 Mil.
Total Receivables was $41.50 Mil.
Revenue was 22.945 + 23.501 + 29.704 + 30.905 = $107.06 Mil.
Gross Profit was 9.816 + 7.318 + 12.478 + 11.723 = $41.34 Mil.
Total Current Assets was $642.05 Mil.
Total Assets was $1,841.72 Mil.
Property, Plant and Equipment(Net PPE) was $17.29 Mil.
Depreciation, Depletion and Amortization(DDA) was $41.34 Mil.
Selling, General, & Admin. Expense(SGA) was $47.63 Mil.
Total Current Liabilities was $89.37 Mil.
Long-Term Debt & Capital Lease Obligation was $1,029.75 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)
=(12.246 / 20.78) / (41.495 / 107.055)
=0.589317 / 0.387605
=1.5204

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)
=(41.335 / 107.055) / (-6.631 / 20.78)
=0.38611 / -0.319105
=-1.21

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 - (201.278 + 0) / 973.864) / (1 - (642.051 + 17.29) / 1841.721)
=0.79332 / 0.641997
=1.2357

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
=20.78 / 107.055
=0.1941

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))
=(41.337 / (41.337 + 17.29)) / (14.647 / (14.647 + 0))
=0.705085 / 1
=0.7051

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)
=(45.988 / 20.78) / (47.634 / 107.055)
=2.21309 / 0.444949
=4.9738

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)
=((360 + 50.7) / 973.864) / ((1029.754 + 89.368) / 1841.721)
=0.421722 / 0.60765
=0.694

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
=(-154.911 - -60.279 - -53.061) / 973.864
=-0.042687

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.

Seritage Growth Properties has a M-score of -4.61 suggests that the company is unlikely to be a manipulator.


Seritage Growth Properties Beneish M-Score Related Terms

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


Seritage Growth Properties (Seritage Growth Properties) Business Description

Traded in Other Exchanges
Address
500 Fifth Avenue, Suite 1530, New York, NY, USA, 10110
Seritage Growth Properties is engaged in the real property business through its investment in its operating partnership, Seritage Growth Properties, L.P. Seritage is principally engaged in the acquisition, ownership, development, redevelopment, management and leasing of diversified retail real estate throughout the United States. The company's primary objective is to create value for its shareholders through the re-leasing and redevelopment of the majority of its Wholly Owned Properties and JV Properties. It generates a majority of its revenue from tenants.
Executives
Edward S Lampert other: Trustee 1170 KANE CONCOURSE, SUITE 200, BAY HARBOUR FL 33154
Mark Wilsmann director SERITAGE GROWTH PROPERTIES, 500 FIFTH AVENUE, STE. 1530, NEW YORK NY 10110
Mitchell A Sabshon director 2901 BUTTERFIELD ROAD, OAK BROOK IL 60523
Talya Nevo-hacohen director C/O SABRA HEALTH CARE REIT, INC., 18500 VON KARMAN, SUITE 550, IRVINE CA 92612
Adam S Metz director 110 NORTH WACKER DRIVE, CHICAGO IL 60606
Eric Dinenberg officer: Chief Operating Officer SERITAGE GROWTH PROPERTIES, 500 FIFTH AVENUE, STE. 1530, NEW YORK NY 10110
Allison Thrush director 500 FIFTH AVENUE, SUITE 1530, NEW YORK NY 10110
Andrea Olshan director, officer: CEO and President 500 FIFTH AVENUE, SUITE 1530, NEW YORK NY 10110
Andrew Galvin officer: EVP of Investments SERITAGE GROWTH PROPERTIES, 500 FIFTH AVENUE, SUITE 1530, NEW YORK NY 10110
Amanda Lombard officer: CFO and EVP 500 FIFTH AVENUE, SUITE 1530, NEW YORK NY 10110
Brian Robert Dickman officer: CFO and EVP 411 S. OLD WOODWARD, APT. 918, BIRMINGHAM MI 48009
Kenneth T Lombard officer: EVP, Chief Operating Officer 550 SOUTH HOPE STREET, SUITE 2850, LOS ANGELES CA 90071
Benjamin Schall director, officer: CEO, President 261 BROADWAY, NO.11B, NEW YORK NY 10007
Matthew E Fernand officer: General Counsel and EVP 3333 BEVERLY ROAD, C/O SERITAGE GROWTH PROPERTIES, HOFFMAN ESTATES IL 60179
James Edwin Bry officer: See Remarks 3333 BEVERLY ROAD, C/O SERITAGE GROWTH PROPERTIES, HOFFMAN ESTATES IL 60179

Seritage Growth Properties (Seritage Growth Properties) Headlines

From GuruFocus

Pabrai's Top Holding Seritage Sours in 2021

By James Li 01-11-2022

Seritage Growth Properties Makes $200 Million Loan Prepayment

By Business Wire Business Wire 05-30-2023

Seritage Growth Properties Makes $110 Million Loan Prepayment

By Business Wire Business Wire 10-31-2022

Seritage Growth Properties Makes $30 Million Loan Prepayment

By Business Wire Business Wire 01-03-2023

SRG 2022 Year End Business Update

By Business Wire Business Wire 02-02-2023