GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Compania Minera Poderosa S.A. (LIM:PODERC1) » Definitions » Beneish M-Score

Compania Minera Poderosa S.A. (LIM:PODERC1) Beneish M-Score : -1.27 (As of May. 17, 2024)


View and export this data going back to 2005. Start your Free Trial

What is Compania Minera Poderosa S.A. 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 -1.27 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Compania Minera Poderosa S.A.'s Beneish M-Score or its related term are showing as below:

LIM:PODERC1' s Beneish M-Score Range Over the Past 10 Years
Min: -3.87   Med: -3.27   Max: -1.27
Current: -1.27

During the past 13 years, the highest Beneish M-Score of Compania Minera Poderosa S.A. was -1.27. The lowest was -3.87. And the median was -3.27.


Compania Minera Poderosa S.A. Beneish M-Score Historical Data

The historical data trend for Compania Minera Poderosa S.A.'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.

Compania Minera Poderosa S.A. Beneish M-Score Chart

Compania Minera Poderosa S.A. Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.36 -3.13 -3.07 -3.26 -1.27

Compania Minera Poderosa S.A. Semi-Annual Data
Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
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 -3.36 -3.13 -3.07 -3.26 -1.27

Competitive Comparison of Compania Minera Poderosa S.A.'s Beneish M-Score

For the Other Precious Metals & Mining subindustry, Compania Minera Poderosa S.A.'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.


Compania Minera Poderosa S.A.'s Beneish M-Score Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Compania Minera Poderosa S.A.'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Compania Minera Poderosa S.A.'s Beneish M-Score falls into.



Compania Minera Poderosa S.A. 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 Compania Minera Poderosa S.A. 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 * 2.8076+0.528 * 1.1245+0.404 * 1.1579+0.892 * 0.9943+0.115 * 1.0183
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9793+4.679 * -0.127666-0.327 * 0.9484
=-1.27

* 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 (Dec22) TTM:Last Year (Dec21) TTM:
Total Receivables was S/.75 Mil.
Revenue was S/.2,091 Mil.
Gross Profit was S/.885 Mil.
Total Current Assets was S/.586 Mil.
Total Assets was S/.2,101 Mil.
Property, Plant and Equipment(Net PPE) was S/.859 Mil.
Depreciation, Depletion and Amortization(DDA) was S/.268 Mil.
Selling, General, & Admin. Expense(SGA) was S/.211 Mil.
Total Current Liabilities was S/.390 Mil.
Long-Term Debt & Capital Lease Obligation was S/.12 Mil.
Net Income was S/.407 Mil.
Gross Profit was S/.0 Mil.
Cash Flow from Operations was S/.676 Mil.
Total Receivables was S/.27 Mil.
Revenue was S/.2,103 Mil.
Gross Profit was S/.1,001 Mil.
Total Current Assets was S/.722 Mil.
Total Assets was S/.2,072 Mil.
Property, Plant and Equipment(Net PPE) was S/.791 Mil.
Depreciation, Depletion and Amortization(DDA) was S/.253 Mil.
Selling, General, & Admin. Expense(SGA) was S/.217 Mil.
Total Current Liabilities was S/.400 Mil.
Long-Term Debt & Capital Lease Obligation was S/.17 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)
=(74.739 / 2090.683) / (26.775 / 2102.747)
=0.035749 / 0.012733
=2.8076

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)
=(1001.267 / 2102.747) / (885.28 / 2090.683)
=0.476171 / 0.423441
=1.1245

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 - (585.864 + 859.021) / 2100.877) / (1 - (722.058 + 791.382) / 2072.248)
=0.312247 / 0.269663
=1.1579

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
=2090.683 / 2102.747
=0.9943

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))
=(253.2 / (253.2 + 791.382)) / (268.366 / (268.366 + 859.021))
=0.242394 / 0.238042
=1.0183

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)
=(211.381 / 2090.683) / (217.102 / 2102.747)
=0.101106 / 0.103247
=0.9793

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)
=((11.751 + 389.52) / 2100.877) / ((17.22 + 400.127) / 2072.248)
=0.191002 / 0.201398
=0.9484

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
=(407.345 - 0 - 675.556) / 2100.877
=-0.127666

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.

Compania Minera Poderosa S.A. has a M-score of -1.27 signals that the company is likely to be a manipulator.


Compania Minera Poderosa S.A. Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Compania Minera Poderosa S.A.'s Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Compania Minera Poderosa S.A. (LIM:PODERC1) Business Description

Traded in Other Exchanges
N/A
Address
Avenida La Floresta No. 497 Int. 501, Urb. Chacarilla del Estanque, San Borja, Lima, PER, 09
Compania Minera Poderosa S.A. is a mining company. Its main activity is the exploration, extraction, precipitation, and melting of gold to produce bullion gold. The company is engaged in Maranon and Santa María Production Units.

Compania Minera Poderosa S.A. (LIM:PODERC1) Headlines

No Headlines