GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Energia Innovacion Y Desarrollo Fotovoltaico SA (XMAD:EIDF) » Definitions » Beneish M-Score

Energia Innovacion Y Desarrollo Fotovoltaico (XMAD:EIDF) Beneish M-Score : -3.91 (As of May. 29, 2024)


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

What is Energia Innovacion Y Desarrollo Fotovoltaico 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 -3.91 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Energia Innovacion Y Desarrollo Fotovoltaico's Beneish M-Score or its related term are showing as below:

XMAD:EIDF' s Beneish M-Score Range Over the Past 10 Years
Min: -13.62   Med: -3.91   Max: 1.64
Current: -3.91

During the past 5 years, the highest Beneish M-Score of Energia Innovacion Y Desarrollo Fotovoltaico was 1.64. The lowest was -13.62. And the median was -3.91.


Energia Innovacion Y Desarrollo Fotovoltaico Beneish M-Score Historical Data

The historical data trend for Energia Innovacion Y Desarrollo Fotovoltaico'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.

Energia Innovacion Y Desarrollo Fotovoltaico Beneish M-Score Chart

Energia Innovacion Y Desarrollo Fotovoltaico Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - -13.62 1.64 -3.91

Energia Innovacion Y Desarrollo Fotovoltaico Semi-Annual Data
Dec19 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Beneish M-Score Get a 7-Day Free Trial -13.62 - 1.64 - -3.91

Competitive Comparison of Energia Innovacion Y Desarrollo Fotovoltaico's Beneish M-Score

For the Solar subindustry, Energia Innovacion Y Desarrollo Fotovoltaico'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.


Energia Innovacion Y Desarrollo Fotovoltaico's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Energia Innovacion Y Desarrollo Fotovoltaico's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Energia Innovacion Y Desarrollo Fotovoltaico's Beneish M-Score falls into.



Energia Innovacion Y Desarrollo Fotovoltaico 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 Energia Innovacion Y Desarrollo Fotovoltaico 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 * 1.2905+0.528 * 0.3947+0.404 * 1.3306+0.892 * 0.6349+0.115 * 0.3465
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4495+4.679 * -0.233606-0.327 * 0.8077
=-3.91

* 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 €58.7 Mil.
Revenue was €190.1 Mil.
Gross Profit was €38.1 Mil.
Total Current Assets was €87.1 Mil.
Total Assets was €161.2 Mil.
Property, Plant and Equipment(Net PPE) was €15.9 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.8 Mil.
Selling, General, & Admin. Expense(SGA) was €2.4 Mil.
Total Current Liabilities was €77.4 Mil.
Long-Term Debt & Capital Lease Obligation was €12.5 Mil.
Net Income was €-32.0 Mil.
Gross Profit was €0.0 Mil.
Cash Flow from Operations was €5.7 Mil.
Total Receivables was €71.6 Mil.
Revenue was €299.5 Mil.
Gross Profit was €23.7 Mil.
Total Current Assets was €120.6 Mil.
Total Assets was €227.5 Mil.
Property, Plant and Equipment(Net PPE) was €45.2 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.5 Mil.
Selling, General, & Admin. Expense(SGA) was €2.6 Mil.
Total Current Liabilities was €142.9 Mil.
Long-Term Debt & Capital Lease Obligation was €14.3 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)
=(58.673 / 190.137) / (71.606 / 299.456)
=0.308583 / 0.23912
=1.2905

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)
=(23.694 / 299.456) / (38.115 / 190.137)
=0.079123 / 0.200461
=0.3947

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 - (87.074 + 15.885) / 161.186) / (1 - (120.551 + 45.206) / 227.529)
=0.361241 / 0.271491
=1.3306

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
=190.137 / 299.456
=0.6349

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))
=(2.457 / (2.457 + 45.206)) / (2.776 / (2.776 + 15.885))
=0.051549 / 0.148759
=0.3465

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)
=(2.392 / 190.137) / (2.599 / 299.456)
=0.01258 / 0.008679
=1.4495

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)
=((12.495 + 77.44) / 161.186) / ((14.252 + 142.915) / 227.529)
=0.557958 / 0.690756
=0.8077

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
=(-31.959 - 0 - 5.695) / 161.186
=-0.233606

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.

Energia Innovacion Y Desarrollo Fotovoltaico has a M-score of -3.91 suggests that the company is unlikely to be a manipulator.


Energia Innovacion Y Desarrollo Fotovoltaico Beneish M-Score Related Terms

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


Energia Innovacion Y Desarrollo Fotovoltaico (XMAD:EIDF) Business Description

Traded in Other Exchanges
Address
Poligono Industrial Outeda - Curro, No.3, Mud, Pontevedra, ESP, 36692
Energia Innovacion Y Desarrollo Fotovoltaico SA is a company specialized in photovoltaic solar energy projects. It offers engineering services, energy consulting, and installation of low and medium voltage. It is engaged in self-consumption photovoltaic installations for companies. Some of its projects are Generation park-Pulpi I, Fricosa, Barcia pipes, Peregrin One Garlic among others.

Energia Innovacion Y Desarrollo Fotovoltaico (XMAD:EIDF) Headlines

No Headlines