GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Rimon Consulting & Managing Services Ltd (XTAE:RMON) » Definitions » Beneish M-Score

Rimon Consulting & Managing Services (XTAE:RMON) Beneish M-Score : -1.99 (As of May. 17, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Rimon Consulting & Managing Services 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 -1.99 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Rimon Consulting & Managing Services's Beneish M-Score or its related term are showing as below:

XTAE:RMON' s Beneish M-Score Range Over the Past 10 Years
Min: -2.21   Med: -2.1   Max: -1.99
Current: -1.99

During the past 6 years, the highest Beneish M-Score of Rimon Consulting & Managing Services was -1.99. The lowest was -2.21. And the median was -2.10.


Rimon Consulting & Managing Services Beneish M-Score Historical Data

The historical data trend for Rimon Consulting & Managing Services'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.

Rimon Consulting & Managing Services Beneish M-Score Chart

Rimon Consulting & Managing Services Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -2.21 -1.99

Rimon Consulting & Managing Services Quarterly Data
Dec18 Dec19 Dec20 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 -2.21 - -1.93 -1.66 -1.99

Competitive Comparison of Rimon Consulting & Managing Services's Beneish M-Score

For the Engineering & Construction subindustry, Rimon Consulting & Managing Services'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.


Rimon Consulting & Managing Services's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Rimon Consulting & Managing Services's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Rimon Consulting & Managing Services's Beneish M-Score falls into.



Rimon Consulting & Managing Services 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 Rimon Consulting & Managing Services 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 * 0.7464+0.528 * 1.27+0.404 * 0.9719+0.892 * 1.6249+0.115 * 1.0865
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7211+4.679 * -0.000943-0.327 * 1.0647
=-1.99

* 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 ₪323.1 Mil.
Revenue was 169.458 + 234.779 + 180.688 + 164.009 = ₪748.9 Mil.
Gross Profit was 28.635 + 36.955 + 28.854 + 25.612 = ₪120.1 Mil.
Total Current Assets was ₪530.9 Mil.
Total Assets was ₪1,123.7 Mil.
Property, Plant and Equipment(Net PPE) was ₪363.1 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪34.5 Mil.
Selling, General, & Admin. Expense(SGA) was ₪19.2 Mil.
Total Current Liabilities was ₪442.3 Mil.
Long-Term Debt & Capital Lease Obligation was ₪113.6 Mil.
Net Income was 10.894 + 28.608 + 13.996 + 10.38 = ₪63.9 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₪0.0 Mil.
Cash Flow from Operations was 37.781 + -17.708 + 39.874 + 4.991 = ₪64.9 Mil.
Total Receivables was ₪266.4 Mil.
Revenue was 137.541 + 153.515 + 94.534 + 75.335 = ₪460.9 Mil.
Gross Profit was 28.202 + 27.519 + 27.892 + 10.222 = ₪93.8 Mil.
Total Current Assets was ₪552.8 Mil.
Total Assets was ₪980.2 Mil.
Property, Plant and Equipment(Net PPE) was ₪221.3 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪23.0 Mil.
Selling, General, & Admin. Expense(SGA) was ₪16.4 Mil.
Total Current Liabilities was ₪359.5 Mil.
Long-Term Debt & Capital Lease Obligation was ₪95.9 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)
=(323.095 / 748.934) / (266.422 / 460.925)
=0.431407 / 0.578016
=0.7464

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)
=(93.835 / 460.925) / (120.056 / 748.934)
=0.20358 / 0.160303
=1.27

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 - (530.917 + 363.086) / 1123.659) / (1 - (552.753 + 221.288) / 980.157)
=0.204382 / 0.210289
=0.9719

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
=748.934 / 460.925
=1.6249

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))
=(23.026 / (23.026 + 221.288)) / (34.488 / (34.488 + 363.086))
=0.094248 / 0.086746
=1.0865

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)
=(19.225 / 748.934) / (16.408 / 460.925)
=0.02567 / 0.035598
=0.7211

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)
=((113.633 + 442.257) / 1123.659) / ((95.894 + 359.542) / 980.157)
=0.494714 / 0.464656
=1.0647

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
=(63.878 - 0 - 64.938) / 1123.659
=-0.000943

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.

Rimon Consulting & Managing Services has a M-score of -1.99 suggests that the company is unlikely to be a manipulator.


Rimon Consulting & Managing Services Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Rimon Consulting & Managing Services's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Rimon Consulting & Managing Services (XTAE:RMON) Business Description

Traded in Other Exchanges
N/A
Address
11 Bareket Street, Industrial Park, Caesarea, ISR, 3079543
Rimon Consulting & Managing Services Ltd is engaged in the construction and operation of infrastructure, energy, and water projects.

Rimon Consulting & Managing Services (XTAE:RMON) Headlines

No Headlines