GURUFOCUS.COM » STOCK LIST » Industrials » Aerospace & Defense » Apollo Micro Systems Ltd (NSE:APOLLO) » Definitions » Beneish M-Score

Apollo Micro Systems (NSE:APOLLO) Beneish M-Score : -1.08 (As of Jun. 04, 2024)


View and export this data going back to 2018. Start your Free Trial

What is Apollo Micro Systems 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 -1.08 higher than -1.78, which implies that the company might have manipulated its financial results.

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

NSE:APOLLO' s Beneish M-Score Range Over the Past 10 Years
Min: -114.87   Med: -1.71   Max: 3.96
Current: -1.08

During the past 12 years, the highest Beneish M-Score of Apollo Micro Systems was 3.96. The lowest was -114.87. And the median was -1.71.


Apollo Micro Systems Beneish M-Score Historical Data

The historical data trend for Apollo Micro Systems'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.

Apollo Micro Systems Beneish M-Score Chart

Apollo Micro Systems Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - 3.96 -3.03 -1.65 -1.08

Apollo Micro Systems 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 -1.65 - - - -1.08

Competitive Comparison of Apollo Micro Systems's Beneish M-Score

For the Aerospace & Defense subindustry, Apollo Micro Systems'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.


Apollo Micro Systems's Beneish M-Score Distribution in the Aerospace & Defense Industry

For the Aerospace & Defense industry and Industrials sector, Apollo Micro Systems's Beneish M-Score distribution charts can be found below:

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



Apollo Micro Systems 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 Apollo Micro Systems 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 * 1.3256+0.528 * 0.968+0.404 * 1.9983+0.892 * 1.2491+0.115 * 1.1696
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.104416-0.327 * 1.0346
=-1.08

* 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 ₹2,439 Mil.
Revenue was ₹3,716 Mil.
Gross Profit was ₹1,132 Mil.
Total Current Assets was ₹7,743 Mil.
Total Assets was ₹9,562 Mil.
Property, Plant and Equipment(Net PPE) was ₹1,773 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹113 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹3,917 Mil.
Long-Term Debt & Capital Lease Obligation was ₹106 Mil.
Net Income was ₹311 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹-687 Mil.
Total Receivables was ₹1,473 Mil.
Revenue was ₹2,975 Mil.
Gross Profit was ₹877 Mil.
Total Current Assets was ₹5,533 Mil.
Total Assets was ₹6,926 Mil.
Property, Plant and Equipment(Net PPE) was ₹1,376 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹104 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹2,790 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)
=(2439.412 / 3716.342) / (1473.294 / 2975.26)
=0.656401 / 0.495182
=1.3256

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)
=(877.463 / 2975.26) / (1132.218 / 3716.342)
=0.29492 / 0.304659
=0.968

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 - (7743.438 + 1773.208) / 9562.407) / (1 - (5533.408 + 1376.315) / 6926.312)
=0.004786 / 0.002395
=1.9983

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
=3716.342 / 2975.26
=1.2491

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))
=(103.664 / (103.664 + 1376.315)) / (112.956 / (112.956 + 1773.208))
=0.070044 / 0.059887
=1.1696

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 / 3716.342) / (0 / 2975.26)
=0 / 0
=1

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)
=((106.112 + 3917.188) / 9562.407) / ((27.122 + 2789.686) / 6926.312)
=0.420741 / 0.406682
=1.0346

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
=(311.197 - 0 - -687.267) / 9562.407
=0.104416

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.

Apollo Micro Systems has a M-score of -1.08 signals that the company is likely to be a manipulator.


Apollo Micro Systems Beneish M-Score Related Terms

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


Apollo Micro Systems (NSE:APOLLO) Business Description

Traded in Other Exchanges
Address
Plot No 128/A, Road No. 12, BEL Road, IDA Mallapur, Uppal Mandal, Rangareddy, Hyderabad, TG, IND, 500076
Apollo Micro Systems Ltd offers design, development, and assembly of custom-built electronics and electro-mechanical solutions. The company sells high-performance, mission and time-critical solutions to Space and Home Land Security, Aviation, Aerospace, Avionics, Defence and naval. It offers a wide range of services such as electronic manufacturing, hardware design services, IT and software services, electronic and mechanical- CAD services.

Apollo Micro Systems (NSE:APOLLO) Headlines

No Headlines