GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Zlatini Pyasatz (XBUL:ZLP) » Definitions » Beneish M-Score

Zlatini Pyasatz (XBUL:ZLP) Beneish M-Score : -3.48 (As of Jun. 10, 2024)


View and export this data going back to 1998. Start your Free Trial

What is Zlatini Pyasatz 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 -3.48 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XBUL:ZLP' s Beneish M-Score Range Over the Past 10 Years
Min: -3.56   Med: -2.53   Max: 0.17
Current: -3.48

During the past 12 years, the highest Beneish M-Score of Zlatini Pyasatz was 0.17. The lowest was -3.56. And the median was -2.53.


Zlatini Pyasatz Beneish M-Score Historical Data

The historical data trend for Zlatini Pyasatz'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.

Zlatini Pyasatz Beneish M-Score Chart

Zlatini Pyasatz Annual Data
Trend Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.87 -3.19 -2.66 -2.19 -1.33

Zlatini Pyasatz Quarterly Data
Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Mar23 Jun23 Sep23
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 - -0.98 -2.44 -3.56 -3.48

Competitive Comparison of Zlatini Pyasatz's Beneish M-Score

For the Resorts & Casinos subindustry, Zlatini Pyasatz'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.


Zlatini Pyasatz's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Zlatini Pyasatz's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Zlatini Pyasatz's Beneish M-Score falls into.



Zlatini Pyasatz 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 Zlatini Pyasatz 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 * 0.3814+0.528 * 0.7627+0.404 * 0.6994+0.892 * 1.2578+0.115 * 1.2823
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.025331-0.327 * 2.5426
=-3.48

* 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 (Sep23) TTM:Last Year (Jun22) TTM:
Total Receivables was лв13.79 Mil.
Revenue was 13.061 + 4.283 + 1.102 + 24.085 = лв42.53 Mil.
Gross Profit was 10.098 + 3.401 + 0.675 + 7.627 = лв21.80 Mil.
Total Current Assets was лв34.61 Mil.
Total Assets was лв104.77 Mil.
Property, Plant and Equipment(Net PPE) was лв64.19 Mil.
Depreciation, Depletion and Amortization(DDA) was лв3.92 Mil.
Selling, General, & Admin. Expense(SGA) was лв0.00 Mil.
Total Current Liabilities was лв8.90 Mil.
Long-Term Debt & Capital Lease Obligation was лв9.41 Mil.
Net Income was 3.996 + -0.217 + -1.982 + 3.221 = лв5.02 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = лв0.00 Mil.
Cash Flow from Operations was 6.457 + 1.673 + -1.074 + 0.616 = лв7.67 Mil.
Total Receivables was лв28.75 Mil.
Revenue was 10.796 + 4.815 + 4.678 + 13.525 = лв33.81 Mil.
Gross Profit was 4.025 + 0.785 + 0.831 + 7.578 = лв13.22 Mil.
Total Current Assets was лв44.20 Mil.
Total Assets was лв95.25 Mil.
Property, Plant and Equipment(Net PPE) was лв43.28 Mil.
Depreciation, Depletion and Amortization(DDA) was лв3.44 Mil.
Selling, General, & Admin. Expense(SGA) was лв2.23 Mil.
Total Current Liabilities was лв6.16 Mil.
Long-Term Debt & Capital Lease Obligation was лв0.39 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)
=(13.793 / 42.531) / (28.75 / 33.814)
=0.324305 / 0.85024
=0.3814

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)
=(13.219 / 33.814) / (21.801 / 42.531)
=0.390933 / 0.512591
=0.7627

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 - (34.609 + 64.187) / 104.773) / (1 - (44.202 + 43.277) / 95.248)
=0.057047 / 0.081566
=0.6994

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
=42.531 / 33.814
=1.2578

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))
=(3.444 / (3.444 + 43.277)) / (3.915 / (3.915 + 64.187))
=0.073714 / 0.057487
=1.2823

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)
=(0 / 42.531) / (2.226 / 33.814)
=0 / 0.065831
=0

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)
=((9.413 + 8.898) / 104.773) / ((0.389 + 6.158) / 95.248)
=0.174768 / 0.068736
=2.5426

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
=(5.018 - 0 - 7.672) / 104.773
=-0.025331

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.

Zlatini Pyasatz has a M-score of -3.48 suggests that the company is unlikely to be a manipulator.


Zlatini Pyasatz Beneish M-Score Related Terms

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


Zlatini Pyasatz (XBUL:ZLP) Business Description

Traded in Other Exchanges
N/A
Address
1 Krichim Street, 2nd Floor, Office 7, Sofia, BGR, 1407
Zlatini Pyasatz is into tourism industry providing services and facilities for leisure and recreation, dining and entertainment options, and also managing and maintaining the resort infrastructure.

Zlatini Pyasatz (XBUL:ZLP) Headlines

No Headlines