GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » IMW Immobilien SE (FRA:GARY) » Definitions » Beneish M-Score

IMW Immobilien SE (FRA:GARY) Beneish M-Score : 0.00 (As of May. 24, 2024)


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

What is IMW Immobilien SE 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.

The historical rank and industry rank for IMW Immobilien SE's Beneish M-Score or its related term are showing as below:

During the past 12 years, the highest Beneish M-Score of IMW Immobilien SE was 0.00. The lowest was -1.93. And the median was -1.93.


IMW Immobilien SE Beneish M-Score Historical Data

The historical data trend for IMW Immobilien SE'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.

IMW Immobilien SE Beneish M-Score Chart

IMW Immobilien SE Annual Data
Trend Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 Mar15
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.93 - - - -

IMW Immobilien SE Semi-Annual Data
Mar04 Mar07 Mar08 Sep09 Mar10 Sep10 Mar11 Sep11 Mar12 Sep12 Mar13 Sep13 Mar14 Sep14 Mar15
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 - - - - -

Competitive Comparison of IMW Immobilien SE's Beneish M-Score

For the Real Estate - Development subindustry, IMW Immobilien SE'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.


IMW Immobilien SE's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, IMW Immobilien SE's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where IMW Immobilien SE's Beneish M-Score falls into.



IMW Immobilien SE 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 IMW Immobilien SE 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 * 0.5807+0.528 * 1.0536+0.404 * 1.1301+0.892 * 1.0566+0.115 * 1.124
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.037596-0.327 * 0.8523
=-2.50

* 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 (Mar15) TTM:Last Year (Mar14) TTM:
Total Receivables was €0.28 Mil.
Revenue was €29.23 Mil.
Gross Profit was €14.41 Mil.
Total Current Assets was €48.91 Mil.
Total Assets was €336.66 Mil.
Property, Plant and Equipment(Net PPE) was €0.30 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.06 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €8.65 Mil.
Long-Term Debt & Capital Lease Obligation was €145.10 Mil.
Net Income was €16.27 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €3.61 Mil.
Total Receivables was €0.46 Mil.
Revenue was €27.66 Mil.
Gross Profit was €14.37 Mil.
Total Current Assets was €87.29 Mil.
Total Assets was €358.34 Mil.
Property, Plant and Equipment(Net PPE) was €0.30 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.07 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €177.04 Mil.
Long-Term Debt & Capital Lease Obligation was €14.97 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)
=(0.281 / 29.229) / (0.458 / 27.662)
=0.009614 / 0.016557
=0.5807

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)
=(14.369 / 27.662) / (14.411 / 29.229)
=0.519449 / 0.493038
=1.0536

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 - (48.913 + 0.296) / 336.658) / (1 - (87.293 + 0.296) / 358.336)
=0.853831 / 0.755567
=1.1301

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
=29.229 / 27.662
=1.0566

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))
=(0.068 / (0.068 + 0.296)) / (0.059 / (0.059 + 0.296))
=0.186813 / 0.166197
=1.124

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)
=(0 / 29.229) / (0 / 27.662)
=0 / 0
=1

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)
=((145.097 + 8.646) / 336.658) / ((14.973 + 177.036) / 358.336)
=0.456674 / 0.535835
=0.8523

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
=(16.266 - 0 - 3.609) / 336.658
=0.037596

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.

IMW Immobilien SE has a M-score of -2.50 suggests that the company is unlikely to be a manipulator.


IMW Immobilien SE Beneish M-Score Related Terms

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


IMW Immobilien SE (FRA:GARY) Business Description

Traded in Other Exchanges
N/A
Address
IMW Immobilien SE purchases, manages and sells real estate properties. The Company leases out commercial properties such as office buildings.

IMW Immobilien SE (FRA:GARY) Headlines

No Headlines