GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » AFP Capital S.A. (XSGO:AFPCAPITAL) » Definitions » Beneish M-Score

AFP Capital S.A. (XSGO:AFPCAPITAL) Beneish M-Score : -1.90 (As of May. 23, 2024)


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

What is AFP Capital S.A. 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 -1.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for AFP Capital S.A.'s Beneish M-Score or its related term are showing as below:

XSGO:AFPCAPITAL' s Beneish M-Score Range Over the Past 10 Years
Min: -2.98   Med: -2.17   Max: -0.68
Current: -1.9

During the past 13 years, the highest Beneish M-Score of AFP Capital S.A. was -0.68. The lowest was -2.98. And the median was -2.17.


AFP Capital S.A. Beneish M-Score Historical Data

The historical data trend for AFP Capital S.A.'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.

AFP Capital S.A. Beneish M-Score Chart

AFP Capital S.A. 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 -2.14 -1.94 -1.41 -2.08 -2.32

AFP Capital S.A. 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 -2.03 -2.52 -2.72 -2.32 -1.90

Competitive Comparison of AFP Capital S.A.'s Beneish M-Score

For the Asset Management subindustry, AFP Capital S.A.'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.


AFP Capital S.A.'s Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, AFP Capital S.A.'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where AFP Capital S.A.'s Beneish M-Score falls into.



AFP Capital S.A. 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 AFP Capital S.A. 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 * 1.1266+0.528 * 1.0023+0.404 * 0.999+0.892 * 1.1646+0.115 * 2.3321
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7523+4.679 * 0.039056-0.327 * 1.1801
=-1.90

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was CLP15,841 Mil.
Revenue was 67745.647 + 72261.755 + 47922.063 + 53600.271 = CLP241,530 Mil.
Gross Profit was 58453.511 + 62395.39 + 38976.724 + 45172.954 = CLP204,999 Mil.
Total Current Assets was CLP93,743 Mil.
Total Assets was CLP649,141 Mil.
Property, Plant and Equipment(Net PPE) was CLP19,907 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP4,927 Mil.
Selling, General, & Admin. Expense(SGA) was CLP24,836 Mil.
Total Current Liabilities was CLP94,405 Mil.
Long-Term Debt & Capital Lease Obligation was CLP14,261 Mil.
Net Income was 34477.072 + 37124.575 + 21008.262 + 25548.681 = CLP118,159 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = CLP0 Mil.
Cash Flow from Operations was 22765.244 + -5995.438 + 52133.589 + 23902.589 = CLP92,806 Mil.
Total Receivables was CLP12,073 Mil.
Revenue was 47365.454 + 60976.467 + 41253.273 + 57788.917 = CLP207,384 Mil.
Gross Profit was 39465.82 + 52948.477 + 33646.626 + 50358.461 = CLP176,419 Mil.
Total Current Assets was CLP98,743 Mil.
Total Assets was CLP601,312 Mil.
Property, Plant and Equipment(Net PPE) was CLP6,032 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP5,194 Mil.
Selling, General, & Admin. Expense(SGA) was CLP28,347 Mil.
Total Current Liabilities was CLP85,014 Mil.
Long-Term Debt & Capital Lease Obligation was CLP280 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)
=(15840.743 / 241529.736) / (12073.359 / 207384.111)
=0.065585 / 0.058217
=1.1266

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)
=(176419.384 / 207384.111) / (204998.579 / 241529.736)
=0.850689 / 0.848751
=1.0023

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 - (93742.752 + 19907.202) / 649141.128) / (1 - (98743.415 + 6032.438) / 601311.626)
=0.824923 / 0.825754
=0.999

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
=241529.736 / 207384.111
=1.1646

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))
=(5194.168 / (5194.168 + 6032.438)) / (4926.853 / (4926.853 + 19907.202))
=0.462666 / 0.198391
=2.3321

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)
=(24835.933 / 241529.736) / (28346.975 / 207384.111)
=0.102828 / 0.136688
=0.7523

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)
=((14261.112 + 94404.762) / 649141.128) / ((280.232 + 85013.941) / 601311.626)
=0.167399 / 0.141847
=1.1801

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
=(118158.59 - 0 - 92805.984) / 649141.128
=0.039056

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.

AFP Capital S.A. has a M-score of -1.90 suggests that the company is unlikely to be a manipulator.


AFP Capital S.A. Beneish M-Score Related Terms

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


AFP Capital S.A. (XSGO:AFPCAPITAL) Business Description

Traded in Other Exchanges
N/A
Address
Av. Sweden 211, floor 11, Providencia, Santiago, CHL
AFP Capital S.A. is a pension fund manager. It is in the investment & collection of affiliates' contributions, manages individual accounts, provision of life & disability benefits, & senior retirement pensions.

AFP Capital S.A. (XSGO:AFPCAPITAL) Headlines

No Headlines