GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Kaarya Facilities & Services Ltd (BOM:540756) » Definitions » Beneish M-Score

Kaarya Facilities & Services (BOM:540756) Beneish M-Score : -5.14 (As of May. 15, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Kaarya Facilities & Services 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 -5.14 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:540756' s Beneish M-Score Range Over the Past 10 Years
Min: -5.14   Med: -2.53   Max: 8.25
Current: -5.14

During the past 11 years, the highest Beneish M-Score of Kaarya Facilities & Services was 8.25. The lowest was -5.14. And the median was -2.53.


Kaarya Facilities & Services Beneish M-Score Historical Data

The historical data trend for Kaarya Facilities & Services'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.

Kaarya Facilities & Services Beneish M-Score Chart

Kaarya Facilities & Services 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 -1.91 -2.75 -2.71 -2.92 -5.14

Kaarya Facilities & Services Semi-Annual Data
Mar13 Mar14 Mar15 Mar16 Mar17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 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 - -2.92 - -5.14 -

Competitive Comparison of Kaarya Facilities & Services's Beneish M-Score

For the Specialty Business Services subindustry, Kaarya Facilities & Services'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.


Kaarya Facilities & Services's Beneish M-Score Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, Kaarya Facilities & Services's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Kaarya Facilities & Services's Beneish M-Score falls into.



Kaarya Facilities & Services 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 Kaarya Facilities & Services 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 * 0.8088+0.528 * 1.0232+0.404 * 0.7871+0.892 * 1.1061+0.115 * 0.8645
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9628+4.679 * -0.477798-0.327 * 1.8058
=-5.14

* 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 ₹63.5 Mil.
Revenue was ₹223.3 Mil.
Gross Profit was ₹217.8 Mil.
Total Current Assets was ₹136.5 Mil.
Total Assets was ₹169.9 Mil.
Property, Plant and Equipment(Net PPE) was ₹27.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹9.6 Mil.
Selling, General, & Admin. Expense(SGA) was ₹3.0 Mil.
Total Current Liabilities was ₹106.1 Mil.
Long-Term Debt & Capital Lease Obligation was ₹29.7 Mil.
Net Income was ₹-77.9 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹3.3 Mil.
Total Receivables was ₹70.9 Mil.
Revenue was ₹201.9 Mil.
Gross Profit was ₹201.5 Mil.
Total Current Assets was ₹156.8 Mil.
Total Assets was ₹200.9 Mil.
Property, Plant and Equipment(Net PPE) was ₹34.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹10.1 Mil.
Selling, General, & Admin. Expense(SGA) was ₹2.9 Mil.
Total Current Liabilities was ₹50.8 Mil.
Long-Term Debt & Capital Lease Obligation was ₹38.1 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)
=(63.456 / 223.315) / (70.934 / 201.89)
=0.284155 / 0.35135
=0.8088

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)
=(201.497 / 201.89) / (217.823 / 223.315)
=0.998053 / 0.975407
=1.0232

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 - (136.467 + 27.005) / 169.936) / (1 - (156.767 + 34.466) / 200.944)
=0.038038 / 0.048327
=0.7871

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
=223.315 / 201.89
=1.1061

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))
=(10.09 / (10.09 + 34.466)) / (9.585 / (9.585 + 27.005))
=0.226457 / 0.261957
=0.8645

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)
=(3.048 / 223.315) / (2.862 / 201.89)
=0.013649 / 0.014176
=0.9628

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)
=((29.682 + 106.073) / 169.936) / ((38.124 + 50.769) / 200.944)
=0.79886 / 0.442377
=1.8058

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
=(-77.871 - 0 - 3.324) / 169.936
=-0.477798

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.

Kaarya Facilities & Services has a M-score of -5.14 suggests that the company is unlikely to be a manipulator.


Kaarya Facilities & Services Beneish M-Score Related Terms

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


Kaarya Facilities & Services (BOM:540756) Business Description

Traded in Other Exchanges
N/A
Address
New Link Road, Unit-1101, 11 Floor, Lotus Link Square, D N Nagar, Andheri West, Mumbai, MH, IND, 400053
Kaarya Facilities & Services Ltd is a facility management services company. The services given by the company includes Property Management/Facilities Management service like End-to-end management of Real Estate, Property Operations and Maintenance, On-site Facility Management, etc; Specialized services like Housekeeping, Pest Control, Specialized Cleaning, etc; and Engineering Services like Electro-mechanical operations, electrical and plumbing systems, HVAC, Fire alarm and Safety, etc.

Kaarya Facilities & Services (BOM:540756) Headlines

No Headlines