GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Retail - Defensive » CarrefourSA Carrefour Sabanci Ticaret Merkezi AS (IST:CRFSA) » Definitions » Beneish M-Score

CarrefourSA Carrefourbanci Ticaret Merkezi AS (IST:CRFSA) Beneish M-Score : -2.59 (As of May. 27, 2024)


View and export this data going back to 2006. Start your Free Trial

What is CarrefourSA Carrefourbanci Ticaret Merkezi AS 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 -2.59 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for CarrefourSA Carrefourbanci Ticaret Merkezi AS's Beneish M-Score or its related term are showing as below:

IST:CRFSA' s Beneish M-Score Range Over the Past 10 Years
Min: -3.9   Med: -2.64   Max: 0.12
Current: -2.59

During the past 13 years, the highest Beneish M-Score of CarrefourSA Carrefourbanci Ticaret Merkezi AS was 0.12. The lowest was -3.90. And the median was -2.64.


CarrefourSA Carrefourbanci Ticaret Merkezi AS Beneish M-Score Historical Data

The historical data trend for CarrefourSA Carrefourbanci Ticaret Merkezi AS'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.

CarrefourSA Carrefourbanci Ticaret Merkezi AS Beneish M-Score Chart

CarrefourSA Carrefourbanci Ticaret Merkezi AS 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 -3.40 -3.44 -2.69 0.12 -2.59

CarrefourSA Carrefourbanci Ticaret Merkezi AS 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 0.12 -1.43 -1.93 -2.01 -2.59

Competitive Comparison of CarrefourSA Carrefourbanci Ticaret Merkezi AS's Beneish M-Score

For the Grocery Stores subindustry, CarrefourSA Carrefourbanci Ticaret Merkezi AS'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.


CarrefourSA Carrefourbanci Ticaret Merkezi AS's Beneish M-Score Distribution in the Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, CarrefourSA Carrefourbanci Ticaret Merkezi AS's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where CarrefourSA Carrefourbanci Ticaret Merkezi AS's Beneish M-Score falls into.



CarrefourSA Carrefourbanci Ticaret Merkezi AS 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 CarrefourSA Carrefourbanci Ticaret Merkezi AS 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 * 1.3059+0.528 * 0.9331+0.404 * 0.8843+0.892 * 1.2224+0.115 * 0.9498
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.111+4.679 * -0.104854-0.327 * 0.9752
=-2.59

* 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 ₺1,119 Mil.
Revenue was 19510.306 + 10253.296 + 8002.373 + 6575.329 = ₺44,341 Mil.
Gross Profit was 2763.218 + 2704.676 + 1930.393 + 1725.798 = ₺9,124 Mil.
Total Current Assets was ₺8,765 Mil.
Total Assets was ₺19,339 Mil.
Property, Plant and Equipment(Net PPE) was ₺6,974 Mil.
Depreciation, Depletion and Amortization(DDA) was ₺2,099 Mil.
Selling, General, & Admin. Expense(SGA) was ₺12,675 Mil.
Total Current Liabilities was ₺11,891 Mil.
Long-Term Debt & Capital Lease Obligation was ₺1,805 Mil.
Net Income was 1522.878 + 42.489 + -154.561 + -206.61 = ₺1,204 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₺0 Mil.
Cash Flow from Operations was 1210.222 + 1079.37 + 673.387 + 268.979 = ₺3,232 Mil.
Total Receivables was ₺701 Mil.
Revenue was 23403.024 + 5385.617 + 4281.691 + 3202.634 = ₺36,273 Mil.
Gross Profit was 3664.977 + 1362.791 + 1070.852 + 866.015 = ₺6,965 Mil.
Total Current Assets was ₺8,032 Mil.
Total Assets was ₺18,345 Mil.
Property, Plant and Equipment(Net PPE) was ₺6,452 Mil.
Depreciation, Depletion and Amortization(DDA) was ₺1,817 Mil.
Selling, General, & Admin. Expense(SGA) was ₺9,333 Mil.
Total Current Liabilities was ₺11,498 Mil.
Long-Term Debt & Capital Lease Obligation was ₺1,825 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)
=(1118.596 / 44341.304) / (700.716 / 36272.966)
=0.025227 / 0.019318
=1.3059

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)
=(6964.635 / 36272.966) / (9124.085 / 44341.304)
=0.192006 / 0.205769
=0.9331

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 - (8765.266 + 6973.704) / 19338.822) / (1 - (8032.167 + 6451.524) / 18345.223)
=0.186146 / 0.210493
=0.8843

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
=44341.304 / 36272.966
=1.2224

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))
=(1817.243 / (1817.243 + 6451.524)) / (2099.285 / (2099.285 + 6973.704))
=0.219772 / 0.231377
=0.9498

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)
=(12674.831 / 44341.304) / (9332.859 / 36272.966)
=0.285847 / 0.257295
=1.111

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)
=((1804.775 + 11890.748) / 19338.822) / ((1824.53 + 11497.956) / 18345.223)
=0.708188 / 0.72621
=0.9752

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
=(1204.196 - 0 - 3231.958) / 19338.822
=-0.104854

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.

CarrefourSA Carrefourbanci Ticaret Merkezi AS has a M-score of -2.59 suggests that the company is unlikely to be a manipulator.


CarrefourSA Carrefourbanci Ticaret Merkezi AS Beneish M-Score Related Terms

Thank you for viewing the detailed overview of CarrefourSA Carrefourbanci Ticaret Merkezi AS's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


CarrefourSA Carrefourbanci Ticaret Merkezi AS (IST:CRFSA) Business Description

Traded in Other Exchanges
N/A
Address
Cevizli Mahallesi, Tugay Yolu Caddesi No:67 A, B Blok Maltepe, Istanbul, TUR, 34752
CarrefourSA Carrefour Sabanci Ticaret Merkezi AS operate in the hypermarket and supermarket sectors in Turkey. The company is a retailer of food, household items, and consumer goods and operates in the form of hypermarkets and supermarkets. The Company's revenue is comprises of retail sales and income from sublease.

CarrefourSA Carrefourbanci Ticaret Merkezi AS (IST:CRFSA) Headlines

No Headlines