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

Rosseti South PJSC (MIC:MRKY) Beneish M-Score : -3.45 (As of May. 12, 2024)


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

What is Rosseti South 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 -3.45 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MIC:MRKY' s Beneish M-Score Range Over the Past 10 Years
Min: -3.59   Med: -3.26   Max: -1.2
Current: -3.45

During the past 13 years, the highest Beneish M-Score of Rosseti South PJSC was -1.20. The lowest was -3.59. And the median was -3.26.


Rosseti South PJSC Beneish M-Score Historical Data

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

Rosseti South 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 -3.59 -3.24 -3.28 -1.45 -3.45

Rosseti South PJSC 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 -1.45 -1.62 -2.91 -2.41 -3.45

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

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

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

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



Rosseti South 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 South 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 * 0.2972+0.528 * 0.993+0.404 * 0.722+0.892 * 1.1561+0.115 * 1.0073
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5836+4.679 * -0.093851-0.327 * 0.9389
=-3.45

* 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 ₽6,424 Mil.
Revenue was 12584.001 + 13010.326 + 12162.44 + 13277.679 = ₽51,034 Mil.
Gross Profit was 5201.687 + 6338.87 + 5690.128 + 6001.422 = ₽23,232 Mil.
Total Current Assets was ₽20,598 Mil.
Total Assets was ₽49,766 Mil.
Property, Plant and Equipment(Net PPE) was ₽27,250 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽2,531 Mil.
Selling, General, & Admin. Expense(SGA) was ₽273 Mil.
Total Current Liabilities was ₽30,757 Mil.
Long-Term Debt & Capital Lease Obligation was ₽15,506 Mil.
Net Income was -725.071 + 1537.451 + 662.167 + 1540.045 = ₽3,015 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₽0 Mil.
Cash Flow from Operations was 2388.457 + 2660.671 + 1016.218 + 1619.867 = ₽7,685 Mil.
Total Receivables was ₽18,696 Mil.
Revenue was 11939.609 + 11131.329 + 9939.442 + 11132.497 = ₽44,143 Mil.
Gross Profit was 4871.735 + 5428.327 + 4717.354 + 4936.994 = ₽19,954 Mil.
Total Current Assets was ₽23,392 Mil.
Total Assets was ₽51,788 Mil.
Property, Plant and Equipment(Net PPE) was ₽25,631 Mil.
Depreciation, Depletion and Amortization(DDA) was ₽2,400 Mil.
Selling, General, & Admin. Expense(SGA) was ₽405 Mil.
Total Current Liabilities was ₽35,220 Mil.
Long-Term Debt & Capital Lease Obligation was ₽16,058 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)
=(6423.912 / 51034.446) / (18695.673 / 44142.877)
=0.125874 / 0.423526
=0.2972

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)
=(19954.41 / 44142.877) / (23232.107 / 51034.446)
=0.452041 / 0.455224
=0.993

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 - (20597.886 + 27250.211) / 49766.393) / (1 - (23392.056 + 25631.006) / 51787.943)
=0.038546 / 0.053389
=0.722

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
=51034.446 / 44142.877
=1.1561

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))
=(2399.652 / (2399.652 + 25631.006)) / (2531.149 / (2531.149 + 27250.211))
=0.085608 / 0.084991
=1.0073

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)
=(273.349 / 51034.446) / (405.115 / 44142.877)
=0.005356 / 0.009177
=0.5836

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)
=((15506.21 + 30757.188) / 49766.393) / ((16057.825 + 35219.714) / 51787.943)
=0.929611 / 0.990144
=0.9389

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
=(3014.592 - 0 - 7685.213) / 49766.393
=-0.093851

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 South PJSC has a M-score of -3.45 suggests that the company is unlikely to be a manipulator.


Rosseti South PJSC Beneish M-Score Related Terms

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


Rosseti South PJSC (MIC:MRKY) Business Description

Traded in Other Exchanges
N/A
Address
49/42 Bolshaya Sadovaya Street, Rostov-on-Don, RUS, 344002
Rosseti South PJSC is operating in the electric power industry. The principal business activities of the company are electric power distribution, electric power transmission, and electric grid operations.

Rosseti South PJSC (MIC:MRKY) Headlines

No Headlines