GURUFOCUS.COM » STOCK LIST » Financial Services » Capital Markets » Bolsa de Comercio de Santiago (XSGO:BOLSASTGO) » Definitions » Beneish M-Score

Bolsa de Comercio dentiago (XSGO:BOLSASTGO) Beneish M-Score : -3.36 (As of May. 19, 2024)


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

What is Bolsa de Comercio dentiago 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 -3.36 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Bolsa de Comercio dentiago's Beneish M-Score or its related term are showing as below:

XSGO:BOLSASTGO' s Beneish M-Score Range Over the Past 10 Years
Min: -3.36   Med: -2.23   Max: -1.99
Current: -3.36

During the past 13 years, the highest Beneish M-Score of Bolsa de Comercio dentiago was -1.99. The lowest was -3.36. And the median was -2.23.


Bolsa de Comercio dentiago Beneish M-Score Historical Data

The historical data trend for Bolsa de Comercio dentiago'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.

Bolsa de Comercio dentiago Beneish M-Score Chart

Bolsa de Comercio dentiago 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 -2.19 -2.78 -2.81 -2.12 -3.36

Bolsa de Comercio dentiago Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Jun23 Sep23 Dec23
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 -2.25 -2.12 -2.50 -3.41 -3.36

Competitive Comparison of Bolsa de Comercio dentiago's Beneish M-Score

For the Financial Data & Stock Exchanges subindustry, Bolsa de Comercio dentiago'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.


Bolsa de Comercio dentiago's Beneish M-Score Distribution in the Capital Markets Industry

For the Capital Markets industry and Financial Services sector, Bolsa de Comercio dentiago's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Bolsa de Comercio dentiago's Beneish M-Score falls into.



Bolsa de Comercio dentiago 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 Bolsa de Comercio dentiago 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 * 2.152+0.528 * 0.9854+0.404 * 0.8531+0.892 * 0.4428+0.115 * 1.2913
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2753+4.679 * -0.220938-0.327 * 1.9896
=-3.36

* 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 (Sep22) TTM:
Total Receivables was CLP2,087 Mil.
Revenue was 1382.482 + 1492.585 + 1742.446 + 7766.361 = CLP12,384 Mil.
Gross Profit was 973.111 + 1031.136 + 1068.688 + 5035.567 = CLP8,109 Mil.
Total Current Assets was CLP5,246 Mil.
Total Assets was CLP21,141 Mil.
Property, Plant and Equipment(Net PPE) was CLP10,666 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP1,354 Mil.
Selling, General, & Admin. Expense(SGA) was CLP280 Mil.
Total Current Liabilities was CLP3,327 Mil.
Long-Term Debt & Capital Lease Obligation was CLP0 Mil.
Net Income was -207.232 + 259.312 + 273.055 + 2629.762 = CLP2,955 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = CLP0 Mil.
Cash Flow from Operations was 2450.221 + 2638.401 + 0 + 2537.197 = CLP7,626 Mil.
Total Receivables was CLP2,190 Mil.
Revenue was 7489.333 + 7238.711 + 6426.932 + 6812.222 = CLP27,967 Mil.
Gross Profit was 4559.142 + 4845.982 + 4079.108 + 4560.017 = CLP18,044 Mil.
Total Current Assets was CLP26,482 Mil.
Total Assets was CLP59,747 Mil.
Property, Plant and Equipment(Net PPE) was CLP15,941 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP2,713 Mil.
Selling, General, & Admin. Expense(SGA) was CLP496 Mil.
Total Current Liabilities was CLP4,620 Mil.
Long-Term Debt & Capital Lease Obligation was CLP106 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)
=(2087.216 / 12383.874) / (2190.323 / 27967.198)
=0.168543 / 0.078318
=2.152

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)
=(18044.249 / 27967.198) / (8108.502 / 12383.874)
=0.645193 / 0.654763
=0.9854

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 - (5246.223 + 10665.647) / 21141.349) / (1 - (26482.414 + 15940.739) / 59746.973)
=0.247358 / 0.289953
=0.8531

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
=12383.874 / 27967.198
=0.4428

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))
=(2712.964 / (2712.964 + 15940.739)) / (1353.691 / (1353.691 + 10665.647))
=0.145438 / 0.112626
=1.2913

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)
=(280.084 / 12383.874) / (496.004 / 27967.198)
=0.022617 / 0.017735
=1.2753

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)
=((0 + 3327.402) / 21141.349) / ((106.05 + 4620.21) / 59746.973)
=0.157388 / 0.079105
=1.9896

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
=(2954.897 - 0 - 7625.819) / 21141.349
=-0.220938

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.

Bolsa de Comercio dentiago has a M-score of -3.36 suggests that the company is unlikely to be a manipulator.


Bolsa de Comercio dentiago Beneish M-Score Related Terms

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


Bolsa de Comercio dentiago (XSGO:BOLSASTGO) Business Description

Traded in Other Exchanges
N/A
Address
Calle Bandera 63, Santiago, CHL
Bolsa de Comercio de Santiago operates as the main stock exchange in Chile. It facilitates, regulates & monitors trading in equity shares, fixed income securities, futures, options & investment fund units. It offers new financial instruments, such as the creation of shares of transferable funds or ETFs, the Derivatives Market and the Venture Market.

Bolsa de Comercio dentiago (XSGO:BOLSASTGO) Headlines

No Headlines