GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Administradora de Fondos de Pensiones Habitat SA (XSGO:HABITAT) » Definitions » Beneish M-Score

Administradora de Fondos de Pensiones Habitat (XSGO:HABITAT) Beneish M-Score : -2.29 (As of May. 26, 2024)


View and export this data going back to 1982. Start your Free Trial

What is Administradora de Fondos de Pensiones Habitat 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 -2.29 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Administradora de Fondos de Pensiones Habitat's Beneish M-Score or its related term are showing as below:

XSGO:HABITAT' s Beneish M-Score Range Over the Past 10 Years
Min: -3.1   Med: -2.19   Max: 23.93
Current: -2.29

During the past 13 years, the highest Beneish M-Score of Administradora de Fondos de Pensiones Habitat was 23.93. The lowest was -3.10. And the median was -2.19.


Administradora de Fondos de Pensiones Habitat Beneish M-Score Historical Data

The historical data trend for Administradora de Fondos de Pensiones Habitat'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.

Administradora de Fondos de Pensiones Habitat Beneish M-Score Chart

Administradora de Fondos de Pensiones Habitat 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 -2.68 23.93 -3.10 -2.10 -2.51

Administradora de Fondos de Pensiones Habitat 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 -2.20 -2.59 -2.64 -2.51 -2.29

Competitive Comparison of Administradora de Fondos de Pensiones Habitat's Beneish M-Score

For the Asset Management subindustry, Administradora de Fondos de Pensiones Habitat'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.


Administradora de Fondos de Pensiones Habitat's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Administradora de Fondos de Pensiones Habitat's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Administradora de Fondos de Pensiones Habitat's Beneish M-Score falls into.



Administradora de Fondos de Pensiones Habitat 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 Administradora de Fondos de Pensiones Habitat 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 * 1.0095+0.528 * 0.9888+0.404 * 0.9855+0.892 * 1.1828+0.115 * 1.0601
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8415+4.679 * 0.004953-0.327 * 1.0784
=-2.29

* 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 CLP14,830 Mil.
Revenue was 88045.566 + 90611.638 + 58909.251 + 65481.469 = CLP303,048 Mil.
Gross Profit was 78398.839 + 80698.341 + 48678.31 + 55744.46 = CLP263,520 Mil.
Total Current Assets was CLP118,061 Mil.
Total Assets was CLP631,584 Mil.
Property, Plant and Equipment(Net PPE) was CLP12,491 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP8,445 Mil.
Selling, General, & Admin. Expense(SGA) was CLP30,068 Mil.
Total Current Liabilities was CLP90,404 Mil.
Long-Term Debt & Capital Lease Obligation was CLP100,615 Mil.
Net Income was 46596.634 + 49170.937 + 25356.391 + 30854.827 = CLP151,979 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = CLP0 Mil.
Cash Flow from Operations was 26586.093 + 36801.229 + 61266.828 + 24196.694 = CLP148,851 Mil.
Total Receivables was CLP12,420 Mil.
Revenue was 57667.9 + 76225.854 + 49823.765 + 72490.197 = CLP256,208 Mil.
Gross Profit was 48577.815 + 66908.78 + 40623.054 + 64184.35 = CLP220,294 Mil.
Total Current Assets was CLP94,547 Mil.
Total Assets was CLP540,460 Mil.
Property, Plant and Equipment(Net PPE) was CLP10,864 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP8,117 Mil.
Selling, General, & Admin. Expense(SGA) was CLP30,208 Mil.
Total Current Liabilities was CLP82,559 Mil.
Long-Term Debt & Capital Lease Obligation was CLP69,019 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)
=(14829.717 / 303047.924) / (12419.533 / 256207.716)
=0.048935 / 0.048474
=1.0095

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)
=(220293.999 / 256207.716) / (263519.95 / 303047.924)
=0.859826 / 0.869565
=0.9888

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 - (118060.757 + 12490.876) / 631584.059) / (1 - (94546.89 + 10864.025) / 540460.229)
=0.793295 / 0.804961
=0.9855

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
=303047.924 / 256207.716
=1.1828

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))
=(8117.073 / (8117.073 + 10864.025)) / (8445.18 / (8445.18 + 12490.876))
=0.42764 / 0.40338
=1.0601

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)
=(30068.261 / 303047.924) / (30208.107 / 256207.716)
=0.099219 / 0.117905
=0.8415

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)
=((100615.198 + 90404.075) / 631584.059) / ((69019.282 + 82558.579) / 540460.229)
=0.302445 / 0.280461
=1.0784

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
=(151978.789 - 0 - 148850.844) / 631584.059
=0.004953

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.

Administradora de Fondos de Pensiones Habitat has a M-score of -2.29 suggests that the company is unlikely to be a manipulator.


Administradora de Fondos de Pensiones Habitat Beneish M-Score Related Terms

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


Administradora de Fondos de Pensiones Habitat (XSGO:HABITAT) Business Description

Traded in Other Exchanges
N/A
Address
Avenida Providencia 1909, Santiago, CHL
Administradora de Fondos de Pensiones Habitat SA is a Chile-based pension fund administrator company. Its products consist of voluntary saving including agreed deposit, account2, and others and obligatory savings such as dependent and independent worker and volunteer affiliate. The company offers various services comprising of direct deposit online, certificates and procedure, direct deposit form online and other related services.

Administradora de Fondos de Pensiones Habitat (XSGO:HABITAT) Headlines

No Headlines