GURUFOCUS.COM » STOCK LIST » Industrials » Conglomerates » Sharjah Cement & Industrial Development Co (ADX:SCIDC) » Definitions » Beneish M-Score

Sharjah Cement & Industrial Development Co (ADX:SCIDC) Beneish M-Score : -2.57 (As of Jun. 19, 2024)


View and export this data going back to 2005. Start your Free Trial

What is Sharjah Cement & Industrial Development Co 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 -2.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Sharjah Cement & Industrial Development Co's Beneish M-Score or its related term are showing as below:

ADX:SCIDC' s Beneish M-Score Range Over the Past 10 Years
Min: -6.55   Med: -2.82   Max: 7.8
Current: -2.57

During the past 13 years, the highest Beneish M-Score of Sharjah Cement & Industrial Development Co was 7.80. The lowest was -6.55. And the median was -2.82.


Sharjah Cement & Industrial Development Co Beneish M-Score Historical Data

The historical data trend for Sharjah Cement & Industrial Development Co'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.

Sharjah Cement & Industrial Development Co Beneish M-Score Chart

Sharjah Cement & Industrial Development Co 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 -2.59 -6.55 -2.78 0.26 -3.00

Sharjah Cement & Industrial Development Co 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 -4.30 -4.58 -3.87 -3.00 -2.57

Competitive Comparison of Sharjah Cement & Industrial Development Co's Beneish M-Score

For the Conglomerates subindustry, Sharjah Cement & Industrial Development Co'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.


Sharjah Cement & Industrial Development Co's Beneish M-Score Distribution in the Conglomerates Industry

For the Conglomerates industry and Industrials sector, Sharjah Cement & Industrial Development Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sharjah Cement & Industrial Development Co's Beneish M-Score falls into.



Sharjah Cement & Industrial Development Co 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 Sharjah Cement & Industrial Development Co 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 * 1.1918+0.528 * 0.3669+0.404 * 1.0693+0.892 * 0.9993+0.115 * 0.9406
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.967+4.679 * 0.00526-0.327 * 0.9492
=-2.57

* 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 د.إ273.2 Mil.
Revenue was 167.616 + 176.114 + 157.086 + 143.286 = د.إ644.1 Mil.
Gross Profit was 13.197 + 27.245 + 7.351 + -0.591 = د.إ47.2 Mil.
Total Current Assets was د.إ674.7 Mil.
Total Assets was د.إ1,934.7 Mil.
Property, Plant and Equipment(Net PPE) was د.إ863.6 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ81.7 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ27.6 Mil.
Total Current Liabilities was د.إ478.9 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ125.2 Mil.
Net Income was 8.448 + 15.296 + -5.762 + 1.589 = د.إ19.6 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = د.إ0.0 Mil.
Cash Flow from Operations was 12.575 + 18.809 + 2.216 + -24.206 = د.إ9.4 Mil.
Total Receivables was د.إ229.4 Mil.
Revenue was 157.982 + 167.187 + 167.623 + 151.735 = د.إ644.5 Mil.
Gross Profit was 2.169 + 7.491 + 3.524 + 4.147 = د.إ17.3 Mil.
Total Current Assets was د.إ651.1 Mil.
Total Assets was د.إ1,924.2 Mil.
Property, Plant and Equipment(Net PPE) was د.إ904.4 Mil.
Depreciation, Depletion and Amortization(DDA) was د.إ80.0 Mil.
Selling, General, & Admin. Expense(SGA) was د.إ28.5 Mil.
Total Current Liabilities was د.إ545.0 Mil.
Long-Term Debt & Capital Lease Obligation was د.إ88.0 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)
=(273.236 / 644.102) / (229.409 / 644.527)
=0.424212 / 0.355934
=1.1918

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)
=(17.331 / 644.527) / (47.202 / 644.102)
=0.026889 / 0.073283
=0.3669

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 - (674.669 + 863.609) / 1934.73) / (1 - (651.065 + 904.398) / 1924.182)
=0.204913 / 0.191624
=1.0693

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
=644.102 / 644.527
=0.9993

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))
=(80.032 / (80.032 + 904.398)) / (81.708 / (81.708 + 863.609))
=0.081298 / 0.086434
=0.9406

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)
=(27.576 / 644.102) / (28.535 / 644.527)
=0.042813 / 0.044273
=0.967

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)
=((125.218 + 478.918) / 1934.73) / ((87.989 + 544.991) / 1924.182)
=0.312259 / 0.328961
=0.9492

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
=(19.571 - 0 - 9.394) / 1934.73
=0.00526

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.

Sharjah Cement & Industrial Development Co has a M-score of -2.57 suggests that the company is unlikely to be a manipulator.


Sharjah Cement & Industrial Development Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Sharjah Cement & Industrial Development Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Sharjah Cement & Industrial Development Co (ADX:SCIDC) Business Description

Traded in Other Exchanges
N/A
Address
Bank Street, Al Hisn Tower, P.O. Box No. 2083, 14th Floor, Sharjah, ARE
Sharjah Cement & Industrial Development Co is engaged in the manufacturing and supply of cement, paper sacks, and plastic ropes. The Company invests its surplus funds in investment securities, private equities, and properties. The company operates from Sharjah, United Arab Emirates and sells its products within UAE and many other countries, including the Middle East, Africa, and Asia. The Company has two reportable segments, 1) Manufacturing segment includes cement, paper sacks and ropes products. 2) Investment segment includes investment and cash management for the company's own account. The investment segment is organised into two business units as follows: Investment and letting out properties in UAE and Investment in public and private equities and funds, majorly in GCC and Asia.

Sharjah Cement & Industrial Development Co (ADX:SCIDC) Headlines

No Headlines