GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Administradora de Fondos de Pensiones y Cesantia Proteccion SA (BOG:PROTECCION) » Definitions » Beneish M-Score

Administradora de Fondos de Pensiones y Cesantia Proteccion (BOG:PROTECCION) Beneish M-Score : -2.56 (As of May. 25, 2024)


View and export this data going back to 1995. Start your Free Trial

What is Administradora de Fondos de Pensiones y Cesantia Proteccion 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 -2.56 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 y Cesantia Proteccion's Beneish M-Score or its related term are showing as below:

BOG:PROTECCION' s Beneish M-Score Range Over the Past 10 Years
Min: -2.99   Med: -2.1   Max: -0.28
Current: -2.56

During the past 11 years, the highest Beneish M-Score of Administradora de Fondos de Pensiones y Cesantia Proteccion was -0.28. The lowest was -2.99. And the median was -2.10.


Administradora de Fondos de Pensiones y Cesantia Proteccion Beneish M-Score Historical Data

The historical data trend for Administradora de Fondos de Pensiones y Cesantia Proteccion'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 y Cesantia Proteccion Beneish M-Score Chart

Administradora de Fondos de Pensiones y Cesantia Proteccion Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.33 -2.07 -2.64 -1.66 -2.12

Administradora de Fondos de Pensiones y Cesantia Proteccion Quarterly Data
Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Jun23
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 -2.02 -2.12 - -2.68 -2.56

Competitive Comparison of Administradora de Fondos de Pensiones y Cesantia Proteccion's Beneish M-Score

For the Asset Management subindustry, Administradora de Fondos de Pensiones y Cesantia Proteccion'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 y Cesantia Proteccion's Beneish M-Score Distribution in the Asset Management Industry

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

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



Administradora de Fondos de Pensiones y Cesantia Proteccion 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 y Cesantia Proteccion 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 * 1.1113+0.528 * 1.0116+0.404 * 0.8753+0.892 * 1.0035+0.115 * 0.9955
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.0094+4.679 * -0.017076-0.327 * 0.6625
=-2.56

* 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 (Jun23) TTM:Last Year (Sep21) TTM:
Total Receivables was COP65,936 Mil.
Revenue was 232619.845 + 243261.884 + 244427.113 + 259006.605 = COP979,315 Mil.
Gross Profit was 186833.504 + 196211.037 + 200936.566 + 211110.527 = COP795,092 Mil.
Total Current Assets was COP614,172 Mil.
Total Assets was COP2,784,071 Mil.
Property, Plant and Equipment(Net PPE) was COP75,676 Mil.
Depreciation, Depletion and Amortization(DDA) was COP15,849 Mil.
Selling, General, & Admin. Expense(SGA) was COP173,566 Mil.
Total Current Liabilities was COP53,311 Mil.
Long-Term Debt & Capital Lease Obligation was COP5,484 Mil.
Net Income was 80445.085 + -58946.866 + -19882.701 + 33452.007 = COP35,068 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = COP0 Mil.
Cash Flow from Operations was 0 + 43431.282 + 41771.38 + -2593.868 = COP82,609 Mil.
Total Receivables was COP59,126 Mil.
Revenue was 255375.662 + 232661.495 + 243802.238 + 244103.428 = COP975,943 Mil.
Gross Profit was 209525.429 + 189118.019 + 202166.943 + 200725.63 = COP801,536 Mil.
Total Current Assets was COP387,894 Mil.
Total Assets was COP3,398,541 Mil.
Property, Plant and Equipment(Net PPE) was COP90,082 Mil.
Depreciation, Depletion and Amortization(DDA) was COP18,765 Mil.
Selling, General, & Admin. Expense(SGA) was COP86,080 Mil.
Total Current Liabilities was COP99,949 Mil.
Long-Term Debt & Capital Lease Obligation was COP8,379 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)
=(65936.057 / 979315.447) / (59126.355 / 975942.823)
=0.067329 / 0.060584
=1.1113

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)
=(801536.021 / 975942.823) / (795091.634 / 979315.447)
=0.821294 / 0.811885
=1.0116

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 - (614171.947 + 75675.538) / 2784070.911) / (1 - (387893.761 + 90082.394) / 3398541.247)
=0.752216 / 0.859358
=0.8753

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
=979315.447 / 975942.823
=1.0035

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))
=(18764.659 / (18764.659 + 90082.394)) / (15849.029 / (15849.029 + 75675.538))
=0.172395 / 0.173167
=0.9955

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)
=(173566.47 / 979315.447) / (86080.358 / 975942.823)
=0.177232 / 0.088202
=2.0094

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)
=((5483.669 + 53310.512) / 2784070.911) / ((8378.76 + 99949.304) / 3398541.247)
=0.021118 / 0.031875
=0.6625

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
=(35067.525 - 0 - 82608.794) / 2784070.911
=-0.017076

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 y Cesantia Proteccion has a M-score of -2.56 suggests that the company is unlikely to be a manipulator.


Administradora de Fondos de Pensiones y Cesantia Proteccion Beneish M-Score Related Terms

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


Administradora de Fondos de Pensiones y Cesantia Proteccion (BOG:PROTECCION) Business Description

Traded in Other Exchanges
N/A
Address
Calle 49 No. 63-100 Torre Protection, Medellin, COL
Administradora de Fondos de Pensiones y Cesantia Proteccion SA is a management company of mandatory and voluntary pension and severance funds. Its funds include voluntary and obligatory pension funds, and severance funds.

Administradora de Fondos de Pensiones y Cesantia Proteccion (BOG:PROTECCION) Headlines

No Headlines