Every figure this model derived for MB, the value it took, and
the element in the company's own XBRL it was read from — so any of it can be checked
against the filing rather than taken on trust.
As at 2024-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it
was read from, so it can be checked against the filing itself.
The figures themselves rather than their scores — what somebody looking up
MB on one particular measure came for.
Ratio
Value
current ratio
0.83
current ratio reported
0.83
ev owner earnings
13.21
ev sales
1.26
fcf margin
9.56
owner earnings margin
9.56
sbc pct revenue
0.0
What to be careful about
What this model itself distrusts about MB's figures. Written by the
derivation as it ran, not added afterwards.
newest fact in the filing is 2024-12-31 (1y old); this company's data is not usable and the scores below should be ignored
presents no operating result, and rebuilding it from the statement missed the reported pre-tax profit by 1.37% of revenue, so it is refused rather than used (no value anywhere for ImpairmentLossInRespectOfAssetsHeldForSale, GainLossOnDisposalOfSubsidiaries)
revenue is annual, not TTM
no operating income found in XBRL
revenue period ends 2024-12-31 (605 days ago) - the tag chain found nothing recent, so treat this row as unscored
no current stock compensation tagged; treated as zero, so owner earnings are overstated
no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
quality DROPPED from the total: only 2 of 5 inputs could be computed (operating margin, roic, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
valuation rests on 1 of 2 inputs; not tagged: ev ebit
durability DROPPED from the total: only 0 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
resilience rests on 2 of 3 inputs; not tagged: interest cover
growth DROPPED from the total: only 0 of 4 inputs could be computed (revenue growth, sustained growth, margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
3 of 5 dimensions could not be measured (quality, durability, growth -- 60% of the model), so this row is not comparable with the others; its total rests on what was left