GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Administradora de Fondos de Pensiones Cuprum SA (XSGO:CUPRUM) » Definitions » Beneish M-Score

Administradora de Fondos de Pensiones Cuprum (XSGO:CUPRUM) Beneish M-Score : -2.11 (As of May. 12, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Administradora de Fondos de Pensiones Cuprum 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 -2.11 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Administradora de Fondos de Pensiones Cuprum's Beneish M-Score or its related term are showing as below:

XSGO:CUPRUM' s Beneish M-Score Range Over the Past 10 Years
Min: -3.47   Med: -2.47   Max: 21.34
Current: -2.11

During the past 11 years, the highest Beneish M-Score of Administradora de Fondos de Pensiones Cuprum was 21.34. The lowest was -3.47. And the median was -2.47.


Administradora de Fondos de Pensiones Cuprum Beneish M-Score Historical Data

The historical data trend for Administradora de Fondos de Pensiones Cuprum'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.

Administradora de Fondos de Pensiones Cuprum Beneish M-Score Chart

Administradora de Fondos de Pensiones Cuprum 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 -2.56 3.24 -2.74 -2.02 -2.10

Administradora de Fondos de Pensiones Cuprum Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.58 -2.14 -2.46 -2.10 -2.11

Competitive Comparison of Administradora de Fondos de Pensiones Cuprum's Beneish M-Score

For the Asset Management subindustry, Administradora de Fondos de Pensiones Cuprum'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.


Administradora de Fondos de Pensiones Cuprum's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Administradora de Fondos de Pensiones Cuprum's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Administradora de Fondos de Pensiones Cuprum's Beneish M-Score falls into.



Administradora de Fondos de Pensiones Cuprum 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 Administradora de Fondos de Pensiones Cuprum 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 * 1.1865+0.528 * 0.986+0.404 * 0.9665+0.892 * 1.166+0.115 * 0.9384
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8395+4.679 * -0.000437-0.327 * 0.8502
=-2.11

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was CLP7,821 Mil.
Revenue was 57837.903 + 59870.036 + 40283.961 + 43601.562 = CLP201,593 Mil.
Gross Profit was 47585.988 + 49092.394 + 29212.434 + 32943.671 = CLP158,834 Mil.
Total Current Assets was CLP101,257 Mil.
Total Assets was CLP849,642 Mil.
Property, Plant and Equipment(Net PPE) was CLP6,039 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP20,063 Mil.
Selling, General, & Admin. Expense(SGA) was CLP23,017 Mil.
Total Current Liabilities was CLP42,327 Mil.
Long-Term Debt & Capital Lease Obligation was CLP3,330 Mil.
Net Income was 27729.781 + 28614.113 + 12566.385 + 18098.209 = CLP87,008 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = CLP0 Mil.
Cash Flow from Operations was 17916.95 + 21160.083 + 21592.368 + 26710.108 = CLP87,380 Mil.
Total Receivables was CLP5,653 Mil.
Revenue was 37637.786 + 49949.088 + 33085.169 + 52218.152 = CLP172,890 Mil.
Gross Profit was 27949.675 + 39844.661 + 23558.317 + 42956.361 = CLP134,309 Mil.
Total Current Assets was CLP68,045 Mil.
Total Assets was CLP797,450 Mil.
Property, Plant and Equipment(Net PPE) was CLP8,516 Mil.
Depreciation, Depletion and Amortization(DDA) was CLP22,041 Mil.
Selling, General, & Admin. Expense(SGA) was CLP23,514 Mil.
Total Current Liabilities was CLP45,345 Mil.
Long-Term Debt & Capital Lease Obligation was CLP5,057 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)
=(7821.104 / 201593.462) / (5653.118 / 172890.195)
=0.038796 / 0.032698
=1.1865

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)
=(134309.014 / 172890.195) / (158834.487 / 201593.462)
=0.776846 / 0.787895
=0.986

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 - (101257.172 + 6038.62) / 849641.801) / (1 - (68044.778 + 8515.948) / 797450.495)
=0.873716 / 0.903993
=0.9665

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
=201593.462 / 172890.195
=1.166

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))
=(22041.427 / (22041.427 + 8515.948)) / (20062.675 / (20062.675 + 6038.62))
=0.721313 / 0.768647
=0.9384

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)
=(23017.356 / 201593.462) / (23513.85 / 172890.195)
=0.114177 / 0.136005
=0.8395

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)
=((3329.959 + 42327.251) / 849641.801) / ((5057.483 + 45345.129) / 797450.495)
=0.053737 / 0.063205
=0.8502

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
=(87008.488 - 0 - 87379.509) / 849641.801
=-0.000437

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.

Administradora de Fondos de Pensiones Cuprum has a M-score of -2.11 suggests that the company is unlikely to be a manipulator.


Administradora de Fondos de Pensiones Cuprum Beneish M-Score Related Terms

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


Administradora de Fondos de Pensiones Cuprum (XSGO:CUPRUM) Business Description

Traded in Other Exchanges
N/A
Address
Bandera 236, 6th Floor, Santiagp, CHL
Administradora de Fondos de Pensiones Cuprum SA is a Chile-based investment management company. It provides retirement advisory services and administers mandatory and voluntary pension savings accounts and severance payment savings funds for its clients. The company has five type of investment funds that have a different level of risk and expected a return.

Administradora de Fondos de Pensiones Cuprum (XSGO:CUPRUM) Headlines

No Headlines