GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Regulated » Compania Electrica del Litoral SA (XSGO:LITORAL) » Definitions » Beneish M-Score

Compania Electrica del Litoral (XSGO:LITORAL) Beneish M-Score : -2.11 (As of May. 23, 2024)


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

What is Compania Electrica del Litoral 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 -2.11 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Compania Electrica del Litoral's Beneish M-Score or its related term are showing as below:

XSGO:LITORAL' s Beneish M-Score Range Over the Past 10 Years
Min: -2.65   Med: -2.43   Max: -1.35
Current: -2.11

During the past 13 years, the highest Beneish M-Score of Compania Electrica del Litoral was -1.35. The lowest was -2.65. And the median was -2.43.


Compania Electrica del Litoral Beneish M-Score Historical Data

The historical data trend for Compania Electrica del Litoral'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.

Compania Electrica del Litoral Beneish M-Score Chart

Compania Electrica del Litoral 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 -2.34 -2.57 -2.29 -1.35 -2.11

Compania Electrica del Litoral Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 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 -1.35 -1.45 -1.56 -1.49 -2.11

Competitive Comparison of Compania Electrica del Litoral's Beneish M-Score

For the Utilities - Regulated Electric subindustry, Compania Electrica del Litoral'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.


Compania Electrica del Litoral's Beneish M-Score Distribution in the Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Compania Electrica del Litoral's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Compania Electrica del Litoral's Beneish M-Score falls into.



Compania Electrica del Litoral 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 Compania Electrica del Litoral 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 * 0.6832+0.528 * 0.8772+0.404 * 1.2504+0.892 * 1.44+0.115 * 1.2781
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9315+4.679 * 0.044485-0.327 * 1.0445
=-2.11

* 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 CLP8,094 Mil.
Revenue was 8558.547 + 5952.882 + 5515.115 + 6233.156 = CLP26,260 Mil.
Gross Profit was 3528.83 + 853.973 + 800.274 + 1034.655 = CLP6,218 Mil.
Total Current Assets was CLP8,433 Mil.
Total Assets was CLP39,768 Mil.
Property, Plant and Equipment(Net PPE) was CLP13,519 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP62 Mil.
Selling, General, & Admin. Expense(SGA) was CLP1,221 Mil.
Total Current Liabilities was CLP8,594 Mil.
Long-Term Debt & Capital Lease Obligation was CLP0 Mil.
Net Income was 2117.993 + 326.54 + 348.301 + 450.54 = CLP3,243 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = CLP0 Mil.
Cash Flow from Operations was -359.439 + 179.283 + 812.37 + 842.062 = CLP1,474 Mil.
Total Receivables was CLP8,227 Mil.
Revenue was 4509.853 + 4791.518 + 4452.634 + 4481.368 = CLP18,235 Mil.
Gross Profit was 750.763 + 871.901 + 1325.13 + 839.809 = CLP3,788 Mil.
Total Current Assets was CLP9,257 Mil.
Total Assets was CLP33,783 Mil.
Property, Plant and Equipment(Net PPE) was CLP12,421 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP73 Mil.
Selling, General, & Admin. Expense(SGA) was CLP910 Mil.
Total Current Liabilities was CLP6,990 Mil.
Long-Term Debt & Capital Lease Obligation was CLP0 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)
=(8093.887 / 26259.7) / (8226.706 / 18235.373)
=0.308225 / 0.45114
=0.6832

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)
=(3787.603 / 18235.373) / (6217.732 / 26259.7)
=0.207706 / 0.236778
=0.8772

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 - (8432.574 + 13518.952) / 39768.069) / (1 - (9257.223 + 12421.269) / 33782.568)
=0.448011 / 0.358294
=1.2504

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
=26259.7 / 18235.373
=1.44

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))
=(73.284 / (73.284 + 12421.269)) / (62.322 / (62.322 + 13518.952))
=0.005865 / 0.004589
=1.2781

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)
=(1220.687 / 26259.7) / (910.048 / 18235.373)
=0.046485 / 0.049906
=0.9315

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 + 8594.359) / 39768.069) / ((0 + 6989.747) / 33782.568)
=0.216112 / 0.206904
=1.0445

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
=(3243.374 - 0 - 1474.276) / 39768.069
=0.044485

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.

Compania Electrica del Litoral has a M-score of -2.11 suggests that the company is unlikely to be a manipulator.


Compania Electrica del Litoral Beneish M-Score Related Terms

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


Compania Electrica del Litoral (XSGO:LITORAL) Business Description

Traded in Other Exchanges
N/A
Address
San Sebastian, Oficina 202, Las Condes, Santiago, CHL, 2952
Compania Electrica del Litoral SA generates, distributes and supplies electric energy in Chile and internationally. Additionally it also provides services related to the construction of electric works and involves in the retail of household appliances. It also has other commercial and investment activities.

Compania Electrica del Litoral (XSGO:LITORAL) Headlines

No Headlines