GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Compagnie Immobiliere Limitee (XMAU:CIMO) » Definitions » Beneish M-Score

Compagnie Immobiliere Limitee (XMAU:CIMO) Beneish M-Score : -2.43 (As of May. 23, 2024)


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

What is Compagnie Immobiliere Limitee 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 -2.43 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Compagnie Immobiliere Limitee's Beneish M-Score or its related term are showing as below:

XMAU:CIMO' s Beneish M-Score Range Over the Past 10 Years
Min: -2.43   Med: -2.43   Max: -2.43
Current: -2.43

During the past 3 years, the highest Beneish M-Score of Compagnie Immobiliere Limitee was -2.43. The lowest was -2.43. And the median was -2.43.


Compagnie Immobiliere Limitee Beneish M-Score Historical Data

The historical data trend for Compagnie Immobiliere Limitee'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.

Compagnie Immobiliere Limitee Beneish M-Score Chart

Compagnie Immobiliere Limitee Annual Data
Trend Dec20 Dec21 Dec22
Beneish M-Score
- - -2.43

Compagnie Immobiliere Limitee Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Dec22 Jun23 Sep23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - -2.43 - -

Competitive Comparison of Compagnie Immobiliere Limitee's Beneish M-Score

For the Real Estate Services subindustry, Compagnie Immobiliere Limitee'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.


Compagnie Immobiliere Limitee's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Compagnie Immobiliere Limitee's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Compagnie Immobiliere Limitee's Beneish M-Score falls into.



Compagnie Immobiliere Limitee 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 Compagnie Immobiliere Limitee 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 * 0.6238+0.528 * 0.9047+0.404 * 1.009+0.892 * 1.9834+0.115 * 3.0601
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0232+4.679 * 0.016533-0.327 * 3.2748
=-2.43

* 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 (Dec22) TTM:Last Year (Dec21) TTM:
Total Receivables was MUR3.90 Mil.
Revenue was MUR38.59 Mil.
Gross Profit was MUR33.20 Mil.
Total Current Assets was MUR24.87 Mil.
Total Assets was MUR1,657.70 Mil.
Property, Plant and Equipment(Net PPE) was MUR1.09 Mil.
Depreciation, Depletion and Amortization(DDA) was MUR0.31 Mil.
Selling, General, & Admin. Expense(SGA) was MUR8.42 Mil.
Total Current Liabilities was MUR512.64 Mil.
Long-Term Debt & Capital Lease Obligation was MUR71.31 Mil.
Net Income was MUR49.09 Mil.
Gross Profit was MUR0.00 Mil.
Cash Flow from Operations was MUR21.69 Mil.
Total Receivables was MUR3.15 Mil.
Revenue was MUR19.46 Mil.
Gross Profit was MUR15.14 Mil.
Total Current Assets was MUR8.92 Mil.
Total Assets was MUR368.26 Mil.
Property, Plant and Equipment(Net PPE) was MUR0.09 Mil.
Depreciation, Depletion and Amortization(DDA) was MUR0.18 Mil.
Selling, General, & Admin. Expense(SGA) was MUR4.15 Mil.
Total Current Liabilities was MUR13.82 Mil.
Long-Term Debt & Capital Lease Obligation was MUR25.79 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)
=(3.895 / 38.593) / (3.148 / 19.458)
=0.100925 / 0.161784
=0.6238

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)
=(15.143 / 19.458) / (33.197 / 38.593)
=0.77824 / 0.860182
=0.9047

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 - (24.869 + 1.089) / 1657.704) / (1 - (8.92 + 0.086) / 368.264)
=0.984341 / 0.975545
=1.009

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
=38.593 / 19.458
=1.9834

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))
=(0.184 / (0.184 + 0.086)) / (0.312 / (0.312 + 1.089))
=0.681481 / 0.222698
=3.0601

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)
=(8.418 / 38.593) / (4.148 / 19.458)
=0.218122 / 0.213177
=1.0232

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)
=((71.313 + 512.638) / 1657.704) / ((25.792 + 13.822) / 368.264)
=0.352265 / 0.10757
=3.2748

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
=(49.094 - 0 - 21.687) / 1657.704
=0.016533

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.

Compagnie Immobiliere Limitee has a M-score of -2.43 suggests that the company is unlikely to be a manipulator.


Compagnie Immobiliere Limitee Beneish M-Score Related Terms

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


Compagnie Immobiliere Limitee (XMAU:CIMO) Business Description

Traded in Other Exchanges
N/A
Address
No. 38, Royal Street, Port Louis, MUS, 11602
Compagnie Immobiliere Limitee is engaged in renting of property.

Compagnie Immobiliere Limitee (XMAU:CIMO) Headlines

No Headlines