GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Mitre Realty Empreendimentos E Participacoes SA (BSP:MTRE3) » Definitions » Beneish M-Score

Mitre Realty Empreendimentos E Participacoes (BSP:MTRE3) Beneish M-Score : -1.61 (As of May. 14, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Mitre Realty Empreendimentos E Participacoes 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.

Warning Sign:

Beneish M-Score -1.61 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Mitre Realty Empreendimentos E Participacoes's Beneish M-Score or its related term are showing as below:

BSP:MTRE3' s Beneish M-Score Range Over the Past 10 Years
Min: -2.09   Med: -1.39   Max: -0.21
Current: -1.61

During the past 9 years, the highest Beneish M-Score of Mitre Realty Empreendimentos E Participacoes was -0.21. The lowest was -2.09. And the median was -1.39.


Mitre Realty Empreendimentos E Participacoes Beneish M-Score Historical Data

The historical data trend for Mitre Realty Empreendimentos E Participacoes'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.

Mitre Realty Empreendimentos E Participacoes Beneish M-Score Chart

Mitre Realty Empreendimentos E Participacoes Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only - -2.09 -0.21 -1.17 -1.61

Mitre Realty Empreendimentos E Participacoes 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 -1.17 -1.17 -1.19 -1.26 -1.61

Competitive Comparison of Mitre Realty Empreendimentos E Participacoes's Beneish M-Score

For the Real Estate - Development subindustry, Mitre Realty Empreendimentos E Participacoes'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.


Mitre Realty Empreendimentos E Participacoes's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Mitre Realty Empreendimentos E Participacoes's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Mitre Realty Empreendimentos E Participacoes's Beneish M-Score falls into.



Mitre Realty Empreendimentos E Participacoes 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 Mitre Realty Empreendimentos E Participacoes 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 * 1.1576+0.528 * 1.4686+0.404 * 0.8321+0.892 * 1.2211+0.115 * 0.8618
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7467+4.679 * 0.076533-0.327 * 1.1075
=-1.61

* 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 R$599.1 Mil.
Revenue was 278.713 + 276.552 + 180.476 + 190.651 = R$926.4 Mil.
Gross Profit was 54.452 + 53.905 + 30.615 + 45.145 = R$184.1 Mil.
Total Current Assets was R$1,658.2 Mil.
Total Assets was R$2,165.2 Mil.
Property, Plant and Equipment(Net PPE) was R$35.8 Mil.
Depreciation, Depletion and Amortization(DDA) was R$8.1 Mil.
Selling, General, & Admin. Expense(SGA) was R$93.3 Mil.
Total Current Liabilities was R$631.3 Mil.
Long-Term Debt & Capital Lease Obligation was R$356.9 Mil.
Net Income was 13.561 + 1.894 + 56.065 + 18.862 = R$90.4 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = R$0.0 Mil.
Cash Flow from Operations was 13.38 + -44.425 + -32.893 + -11.393 = R$-75.3 Mil.
Total Receivables was R$423.8 Mil.
Revenue was 263.427 + 171.425 + 185.239 + 138.535 = R$758.6 Mil.
Gross Profit was 69.549 + 50.551 + 54.133 + 47.199 = R$221.4 Mil.
Total Current Assets was R$1,493.7 Mil.
Total Assets was R$2,061.2 Mil.
Property, Plant and Equipment(Net PPE) was R$28.3 Mil.
Depreciation, Depletion and Amortization(DDA) was R$5.3 Mil.
Selling, General, & Admin. Expense(SGA) was R$102.4 Mil.
Total Current Liabilities was R$526.6 Mil.
Long-Term Debt & Capital Lease Obligation was R$322.7 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)
=(599.084 / 926.392) / (423.814 / 758.626)
=0.646685 / 0.55866
=1.1576

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)
=(221.432 / 758.626) / (184.117 / 926.392)
=0.291886 / 0.198746
=1.4686

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 - (1658.151 + 35.814) / 2165.237) / (1 - (1493.743 + 28.28) / 2061.151)
=0.217654 / 0.261566
=0.8321

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
=926.392 / 758.626
=1.2211

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))
=(5.341 / (5.341 + 28.28)) / (8.094 / (8.094 + 35.814))
=0.158859 / 0.18434
=0.8618

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)
=(93.34 / 926.392) / (102.366 / 758.626)
=0.100756 / 0.134936
=0.7467

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)
=((356.862 + 631.277) / 2165.237) / ((322.731 + 526.628) / 2061.151)
=0.456365 / 0.41208
=1.1075

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
=(90.382 - 0 - -75.331) / 2165.237
=0.076533

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.

Mitre Realty Empreendimentos E Participacoes has a M-score of -1.61 signals that the company is likely to be a manipulator.


Mitre Realty Empreendimentos E Participacoes Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Mitre Realty Empreendimentos E Participacoes's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Mitre Realty Empreendimentos E Participacoes (BSP:MTRE3) Business Description

Traded in Other Exchanges
N/A
Address
Rua Boa Vista 176, 1.subsolo, Sao Paulo, SP, BRA, 1013001
Mitre Realty Empreendimentos E Participacoes SA is a real estate developer and builder. The company builds residential and commercial real estate properties. Its property portfolio includes Haus Miter Perdizes, Roots Freguesia do O, Haus Miter Alto Butanta, Haus Miter Pinheiros, Roots Vila Prudente, Haus Miter Brooklin, Guilhermina Esperanca Roots, Haus Miter Butanta, Haus Miter Vl. Mariana, MaxMiter, Les Champs, Vila Matilde Roots, and Livepark.

Mitre Realty Empreendimentos E Participacoes (BSP:MTRE3) Headlines

No Headlines