Turkiye Kalkinma Bankasi 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 Turkiye Kalkinma Bankasi 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 | + | 0.528 * 1 | + | 0.404 * 1.0003 | + | 0.892 * 2.0707 | + | 0.115 * 0.8507 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.8373 | + | 4.679 * -0.004496 | - | 0.327 * 0.9887 |
| = | -1.53 |
* 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 (Mar24) TTM: | Last Year (Mar23) TTM: |
Total Receivables was ₺0 Mil.
Revenue was 2185.34 + 2161.209 + 1908.55 + 1977.059 = ₺8,232 Mil.
Gross Profit was 2185.34 + 2161.209 + 1908.55 + 1977.059 = ₺8,232 Mil.
Total Current Assets was ₺0 Mil.
Total Assets was ₺142,368 Mil.
Property, Plant and Equipment(Net PPE) was ₺80 Mil.
Depreciation, Depletion and Amortization(DDA) was ₺24 Mil.
Selling, General, & Admin. Expense(SGA) was ₺22 Mil.
Total Current Liabilities was ₺0 Mil.
Long-Term Debt & Capital Lease Obligation was ₺106,659 Mil.
Net Income was 1033.043 + 1132.38 + 1002.543 + 1247.692 = ₺4,416 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₺0 Mil.
Cash Flow from Operations was 592.923 + 2204.426 + 4642.277 + -2383.839 = ₺5,056 Mil.
|
Total Receivables was ₺0 Mil.
Revenue was 1254.118 + 1066.576 + 957.407 + 697.534 = ₺3,976 Mil.
Gross Profit was 1254.118 + 1066.576 + 957.407 + 697.534 = ₺3,976 Mil.
Total Current Assets was ₺0 Mil.
Total Assets was ₺102,728 Mil.
Property, Plant and Equipment(Net PPE) was ₺85 Mil.
Depreciation, Depletion and Amortization(DDA) was ₺20 Mil.
Selling, General, & Admin. Expense(SGA) was ₺13 Mil.
Total Current Liabilities was ₺0 Mil.
Long-Term Debt & Capital Lease Obligation was ₺77,838 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 / 8232.158) | / | (0 / 3975.635) |
| = | 0 | / | 0 |
| | = | 1 |
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) |
| = | (3975.635 / 3975.635) | / | (8232.158 / 8232.158) |
| = | 1 | / | 1 |
| | = | 1 |
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 - (0 + 80.34) / 142367.778) | / | (1 - (0 + 84.775) / 102727.807) |
| = | 0.999436 | / | 0.999175 |
| | = | 1.0003 |
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 |
| = | 8232.158 | / | 3975.635 |
| | = | 2.0707 |
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)) |
| = | (20.414 / (20.414 + 84.775)) | / | (23.746 / (23.746 + 80.34)) |
| = | 0.19407 | / | 0.228138 |
| | = | 0.8507 |
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) |
| = | (22.456 / 8232.158) | / | (12.954 / 3975.635) |
| = | 0.002728 | / | 0.003258 |
| | = | 0.8373 |
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) |
| = | ((106658.996 + 0) / 142367.778) | / | ((77838.083 + 0) / 102727.807) |
| = | 0.749179 | / | 0.757712 |
| | = | 0.9887 |
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 |
| = | (4415.658 - 0 | - | 5055.787) | / | 142367.778 |
| | = | -0.004496 |
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.
Turkiye Kalkinma Bankasi AS has a M-score of -1.53 signals that the company is likely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
IST:KLNMA has been successfully added to your