GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Eik fasteignafelag hf (OISE:EIK) » Definitions » Beneish M-Score

Eik fasteignafelag hf (OISE:EIK) Beneish M-Score : -2.28 (As of May. 23, 2024)


View and export this data going back to 2015. Start your Free Trial

What is Eik fasteignafelag hf 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 -2.28 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OISE:EIK' s Beneish M-Score Range Over the Past 10 Years
Min: -3.75   Med: -1.69   Max: 0.67
Current: -2.28

During the past 13 years, the highest Beneish M-Score of Eik fasteignafelag hf was 0.67. The lowest was -3.75. And the median was -1.69.


Eik fasteignafelag hf Beneish M-Score Historical Data

The historical data trend for Eik fasteignafelag hf'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.

Eik fasteignafelag hf Beneish M-Score Chart

Eik fasteignafelag hf Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.51 -0.78 -1.99 -1.76 -2.28

Eik fasteignafelag hf 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 - - - -2.28 -

Competitive Comparison of Eik fasteignafelag hf's Beneish M-Score

For the Real Estate Services subindustry, Eik fasteignafelag hf'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.


Eik fasteignafelag hf's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Eik fasteignafelag hf's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Eik fasteignafelag hf's Beneish M-Score falls into.



Eik fasteignafelag hf 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 Eik fasteignafelag hf 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 * 0.8043+0.528 * 1.0202+0.404 * 1.0222+0.892 * 1.1213+0.115 * 2.6535
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.012497-0.327 * 0.9803
=-2.28

* 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 kr698 Mil.
Revenue was kr10,492 Mil.
Gross Profit was kr6,568 Mil.
Total Current Assets was kr1,682 Mil.
Total Assets was kr141,629 Mil.
Property, Plant and Equipment(Net PPE) was kr4,085 Mil.
Depreciation, Depletion and Amortization(DDA) was kr50 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr10,178 Mil.
Long-Term Debt & Capital Lease Obligation was kr69,926 Mil.
Net Income was kr5,853 Mil.
Gross Profit was kr0 Mil.
Cash Flow from Operations was kr4,083 Mil.
Total Receivables was kr774 Mil.
Revenue was kr9,357 Mil.
Gross Profit was kr5,976 Mil.
Total Current Assets was kr3,760 Mil.
Total Assets was kr128,651 Mil.
Property, Plant and Equipment(Net PPE) was kr4,163 Mil.
Depreciation, Depletion and Amortization(DDA) was kr138 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr7,452 Mil.
Long-Term Debt & Capital Lease Obligation was kr66,773 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)
=(698 / 10492) / (774 / 9357)
=0.066527 / 0.082719
=0.8043

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)
=(5976 / 9357) / (6568 / 10492)
=0.638666 / 0.626001
=1.0202

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 - (1682 + 4085) / 141629) / (1 - (3760 + 4163) / 128651)
=0.959281 / 0.938415
=1.0222

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
=10492 / 9357
=1.1213

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))
=(138 / (138 + 4163)) / (50 / (50 + 4085))
=0.032086 / 0.012092
=2.6535

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)
=(0 / 10492) / (0 / 9357)
=0 / 0
=1

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)
=((69926 + 10178) / 141629) / ((66773 + 7452) / 128651)
=0.56559 / 0.576948
=0.9803

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
=(5853 - 0 - 4083) / 141629
=0.012497

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.

Eik fasteignafelag hf has a M-score of -2.28 suggests that the company is unlikely to be a manipulator.


Eik fasteignafelag hf Beneish M-Score Related Terms

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


Eik fasteignafelag hf (OISE:EIK) Business Description

Traded in Other Exchanges
N/A
Address
Soltun 26, Reykjavik, ISL, 105
Eik fasteignafelag hf is a real estate company. The company owns and leases real estate properties. Its real estate portfolio consists of housing, retail and office space in the business areas. It also engaged in leasing of commercial real estate. It offers spaces for offices, warehouses and retail spaces in both urban and rural area.

Eik fasteignafelag hf (OISE:EIK) Headlines

No Headlines