GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Lykis Ltd (BOM:530689) » Definitions » Beneish M-Score

Lykis (BOM:530689) Beneish M-Score : -1.14 (As of May. 19, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Lykis 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.

Warning Sign:

Beneish M-Score -1.14 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:530689' s Beneish M-Score Range Over the Past 10 Years
Min: -71.17   Med: -1.35   Max: 31.97
Current: -1.14

During the past 13 years, the highest Beneish M-Score of Lykis was 31.97. The lowest was -71.17. And the median was -1.35.


Lykis Beneish M-Score Historical Data

The historical data trend for Lykis'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.

Lykis Beneish M-Score Chart

Lykis Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -5.12 -3.47 -71.17 3.49 -1.14

Lykis Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 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 - - -1.14 - -

Competitive Comparison of Lykis's Beneish M-Score

For the Household & Personal Products subindustry, Lykis'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.


Lykis's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Lykis's Beneish M-Score distribution charts can be found below:

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



Lykis 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 Lykis 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 * 1.4153+0.528 * 0.845+0.404 * 0.3517+0.892 * 1.3814+0.115 * 0.2054
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7893+4.679 * 0.212432-0.327 * 0.9328
=-1.14

* 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 (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was ₹1,266 Mil.
Revenue was ₹4,463 Mil.
Gross Profit was ₹631 Mil.
Total Current Assets was ₹1,778 Mil.
Total Assets was ₹1,847 Mil.
Property, Plant and Equipment(Net PPE) was ₹48 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹17 Mil.
Selling, General, & Admin. Expense(SGA) was ₹32 Mil.
Total Current Liabilities was ₹1,526 Mil.
Long-Term Debt & Capital Lease Obligation was ₹42 Mil.
Net Income was ₹157 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹-235 Mil.
Total Receivables was ₹648 Mil.
Revenue was ₹3,231 Mil.
Gross Profit was ₹386 Mil.
Total Current Assets was ₹1,271 Mil.
Total Assets was ₹1,351 Mil.
Property, Plant and Equipment(Net PPE) was ₹38 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹2 Mil.
Selling, General, & Admin. Expense(SGA) was ₹29 Mil.
Total Current Liabilities was ₹1,202 Mil.
Long-Term Debt & Capital Lease Obligation was ₹27 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)
=(1266.302 / 4462.867) / (647.706 / 3230.784)
=0.283742 / 0.20048
=1.4153

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)
=(385.808 / 3230.784) / (630.713 / 4462.867)
=0.119416 / 0.141325
=0.845

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 - (1777.585 + 48.467) / 1846.515) / (1 - (1270.509 + 37.715) / 1350.787)
=0.011082 / 0.03151
=0.3517

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
=4462.867 / 3230.784
=1.3814

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))
=(2.162 / (2.162 + 37.715)) / (17.376 / (17.376 + 48.467))
=0.054217 / 0.2639
=0.2054

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)
=(31.546 / 4462.867) / (28.934 / 3230.784)
=0.007069 / 0.008956
=0.7893

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)
=((41.542 + 1525.591) / 1846.515) / ((27.487 + 1201.554) / 1350.787)
=0.848698 / 0.90987
=0.9328

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
=(157.328 - 0 - -234.931) / 1846.515
=0.212432

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.

Lykis has a M-score of -1.14 signals that the company is likely to be a manipulator.


Lykis (BOM:530689) Business Description

Traded in Other Exchanges
N/A
Address
Veera Desai Road, Grandeur Building, 4th Floor, Opposite Gundecha Symphony, Near Country Club, Andheri (West), Mumbai, MH, IND, 400 053
Lykis Ltd is a home and personal care company. The company has a presence in Beauty and Grooming, Homecare segment Food, and Health and Wellbeing segment. Its brands include Lykis, Britex, Rox, Bonita, Lykon, Bentol, Special, and others. The company provides personal care products comprising personal wash, hair care, skin care, and baby care products, as well as deodorants, perfumes, and talcums; home care products consisting of dish wash bars and liquid, floor cleaners, glass cleaners, toilet cleaners, and air fresheners and OTC products, including products for headache, body pain, and foot care products. It operates in the FMCG segment .

Lykis (BOM:530689) Headlines

No Headlines