GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Regulated » Rosseti Kuban PJSC (MIC:KUBE) » Definitions » Beneish M-Score

Rosseti Kuban PJSC (MIC:KUBE) Beneish M-Score : -3.18 (As of May. 21, 2024)


View and export this data going back to 2003. Start your Free Trial

What is Rosseti Kuban PJSC 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 -3.18 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Rosseti Kuban PJSC's Beneish M-Score or its related term are showing as below:

MIC:KUBE' s Beneish M-Score Range Over the Past 10 Years
Min: -3.22   Med: -2.92   Max: -0.47
Current: -3.18

During the past 13 years, the highest Beneish M-Score of Rosseti Kuban PJSC was -0.47. The lowest was -3.22. And the median was -2.92.


Rosseti Kuban PJSC Beneish M-Score Historical Data

The historical data trend for Rosseti Kuban PJSC'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.

Rosseti Kuban PJSC Beneish M-Score Chart

Rosseti Kuban PJSC 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 -2.57 -2.92 -3.22 -2.94 -3.18

Rosseti Kuban PJSC Quarterly Data
Mar18 Jun18 Dec18 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Jun22 Sep22 Dec22 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 -2.74 -2.94 -2.67 -2.88 -3.18

Competitive Comparison of Rosseti Kuban PJSC's Beneish M-Score

For the Utilities - Regulated Electric subindustry, Rosseti Kuban PJSC'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.


Rosseti Kuban PJSC's Beneish M-Score Distribution in the Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Rosseti Kuban PJSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Rosseti Kuban PJSC's Beneish M-Score falls into.



Rosseti Kuban PJSC 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 Rosseti Kuban PJSC 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 * 0.5595+0.528 * 1.1527+0.404 * 1.1327+0.892 * 1.1514+0.115 * 1.0419
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2178+4.679 * -0.123975-0.327 * 0.8429
=-3.18

* 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 (Sep22) TTM:
Total Receivables was ₽5,182 Mil.
Revenue was 17949.431 + 20878.475 + 17404.011 + 16740.006 = ₽72,972 Mil.
Gross Profit was 5612.923 + 9154.908 + 7545.284 + 6418.729 = ₽28,732 Mil.
Total Current Assets was ₽23,362 Mil.
Total Assets was ₽106,530 Mil.
Property, Plant and Equipment(Net PPE) was ₽82,297 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽6,671 Mil.
Selling, General, & Admin. Expense(SGA) was ₽423 Mil.
Total Current Liabilities was ₽26,651 Mil.
Long-Term Debt & Capital Lease Obligation was ₽16,741 Mil.
Net Income was -379.991 + 3128.958 + 1921.064 + 544.286 = ₽5,214 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₽0 Mil.
Cash Flow from Operations was 6751.616 + 7294.749 + 0 + 4375.095 = ₽18,421 Mil.
Total Receivables was ₽8,044 Mil.
Revenue was 17771.552 + 14040.855 + 15810.674 + 15751.093 = ₽63,374 Mil.
Gross Profit was 8689.549 + 6220.181 + 6723.965 + 7128.459 = ₽28,762 Mil.
Total Current Assets was ₽14,044 Mil.
Total Assets was ₽84,129 Mil.
Property, Plant and Equipment(Net PPE) was ₽69,478 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽5,888 Mil.
Selling, General, & Admin. Expense(SGA) was ₽302 Mil.
Total Current Liabilities was ₽23,574 Mil.
Long-Term Debt & Capital Lease Obligation was ₽17,080 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)
=(5181.974 / 72971.923) / (8043.621 / 63374.174)
=0.071013 / 0.126923
=0.5595

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)
=(28762.154 / 63374.174) / (28731.844 / 72971.923)
=0.453847 / 0.393738
=1.1527

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 - (23362.251 + 82296.917) / 106530.267) / (1 - (14043.92 + 69478.239) / 84129.487)
=0.008177 / 0.007219
=1.1327

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
=72971.923 / 63374.174
=1.1514

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))
=(5887.872 / (5887.872 + 69478.239)) / (6670.703 / (6670.703 + 82296.917))
=0.078124 / 0.074979
=1.0419

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)
=(423.135 / 72971.923) / (301.792 / 63374.174)
=0.005799 / 0.004762
=1.2178

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)
=((16740.873 + 26651.39) / 106530.267) / ((17080.376 + 23573.684) / 84129.487)
=0.407323 / 0.483232
=0.8429

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
=(5214.317 - 0 - 18421.46) / 106530.267
=-0.123975

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.

Rosseti Kuban PJSC has a M-score of -3.18 suggests that the company is unlikely to be a manipulator.


Rosseti Kuban PJSC Beneish M-Score Related Terms

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


Rosseti Kuban PJSC (MIC:KUBE) Business Description

Traded in Other Exchanges
N/A
Address
4, Belovezhskaya Street, Moscow, RUS, 121353
Rosseti Kuban PJSC is active in the utilities market in Russia. It is the largest electric grid company in the territory of the Krasnodar and the Republic of Adygea, carrying out transmission and distribution of electric power. The main objective of the company is to provide reliable and stable energy supply to all consumers of the Krasnodar Territory and the Republic of Adygea, as well as the growing needs of the regional economies for electricity.

Rosseti Kuban PJSC (MIC:KUBE) Headlines

No Headlines