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

Rosseti Volga PJSC (MIC:MRKV) Beneish M-Score : -3.52 (As of May. 12, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Rosseti Volga 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 -3.52 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MIC:MRKV' s Beneish M-Score Range Over the Past 10 Years
Min: -3.52   Med: -2.89   Max: -2.44
Current: -3.52

During the past 13 years, the highest Beneish M-Score of Rosseti Volga PJSC was -2.44. The lowest was -3.52. And the median was -2.89.


Rosseti Volga PJSC Beneish M-Score Historical Data

The historical data trend for Rosseti Volga 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 Volga PJSC Beneish M-Score Chart

Rosseti Volga 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 -2.49 -2.89 -2.98 -2.89 -3.52

Rosseti Volga PJSC Quarterly Data
Sep18 Dec18 Jun19 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 -2.89 -3.07 -2.94 -3.21 -3.52

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

For the Utilities - Regulated Electric subindustry, Rosseti Volga 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 Volga PJSC's Beneish M-Score Distribution in the Utilities - Regulated Industry

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

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



Rosseti Volga 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 Volga 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 * 0.6519+0.528 * 0.8927+0.404 * 0.5923+0.892 * 1.1534+0.115 * 1.2838
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9475+4.679 * -0.148871-0.327 * 0.9493
=-3.52

* 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 ₽5,631 Mil.
Revenue was 20679.846 + 18226.313 + 17981.284 + 20157.302 = ₽77,045 Mil.
Gross Profit was 8493.445 + 7663.991 + 7539.789 + 8431.537 = ₽32,129 Mil.
Total Current Assets was ₽10,463 Mil.
Total Assets was ₽71,736 Mil.
Property, Plant and Equipment(Net PPE) was ₽59,980 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽6,202 Mil.
Selling, General, & Admin. Expense(SGA) was ₽292 Mil.
Total Current Liabilities was ₽14,479 Mil.
Long-Term Debt & Capital Lease Obligation was ₽7,404 Mil.
Net Income was 1392.992 + 437.079 + 296.234 + 845.888 = ₽2,972 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₽0 Mil.
Cash Flow from Operations was 4306.208 + 3741.55 + 1728.222 + 3875.674 = ₽13,652 Mil.
Total Receivables was ₽7,490 Mil.
Revenue was 19227.023 + 16099.049 + 14649.402 + 16825.313 = ₽66,801 Mil.
Gross Profit was 7449.77 + 6233.459 + 5182.774 + 6002.973 = ₽24,869 Mil.
Total Current Assets was ₽9,580 Mil.
Total Assets was ₽67,611 Mil.
Property, Plant and Equipment(Net PPE) was ₽55,973 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽7,656 Mil.
Selling, General, & Admin. Expense(SGA) was ₽267 Mil.
Total Current Liabilities was ₽18,089 Mil.
Long-Term Debt & Capital Lease Obligation was ₽3,636 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)
=(5631.485 / 77044.745) / (7489.514 / 66800.787)
=0.073094 / 0.112117
=0.6519

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)
=(24868.976 / 66800.787) / (32128.762 / 77044.745)
=0.372286 / 0.417014
=0.8927

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 - (10463.376 + 59980.414) / 71736.263) / (1 - (9580.41 + 55973.49) / 67610.686)
=0.018017 / 0.030421
=0.5923

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
=77044.745 / 66800.787
=1.1534

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))
=(7655.641 / (7655.641 + 55973.49)) / (6202.413 / (6202.413 + 59980.414))
=0.120317 / 0.093716
=1.2838

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)
=(291.83 / 77044.745) / (267.102 / 66800.787)
=0.003788 / 0.003998
=0.9475

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)
=((7403.588 + 14478.844) / 71736.263) / ((3635.639 + 18088.728) / 67610.686)
=0.30504 / 0.321316
=0.9493

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
=(2972.193 - 0 - 13651.654) / 71736.263
=-0.148871

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 Volga PJSC has a M-score of -3.52 suggests that the company is unlikely to be a manipulator.


Rosseti Volga PJSC Beneish M-Score Related Terms

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


Rosseti Volga PJSC (MIC:MRKV) Business Description

Traded in Other Exchanges
N/A
Address
42/44 Pervomayskaya Street, Saratov, RUS, 410031
Rosseti Volga PJSC is a Russian company engaged in the distribution of electrical energy. The company's segment includes Saratov Region; Orenburg Region; Samara Region; Penza Region; Ulyanovsk Region; Republic of Chuvashia; Republic of Mordovia and other. It derives a majority of revenue from Saratov Region.

Rosseti Volga PJSC (MIC:MRKV) Headlines

No Headlines