GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Thirumalai Chemicals Ltd (BOM:500412) » Definitions » Beneish M-Score

Thirumalai Chemicals (BOM:500412) Beneish M-Score : -1.98 (As of Dec. 13, 2024)


View and export this data going back to 1992. Start your Free Trial

What is Thirumalai Chemicals 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 -1.98 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:500412' s Beneish M-Score Range Over the Past 10 Years
Min: -4.3   Med: -2.67   Max: -1.79
Current: -1.98

During the past 13 years, the highest Beneish M-Score of Thirumalai Chemicals was -1.79. The lowest was -4.30. And the median was -2.67.


Thirumalai Chemicals Beneish M-Score Historical Data

The historical data trend for Thirumalai Chemicals'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.

Thirumalai Chemicals Beneish M-Score Chart

Thirumalai Chemicals 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 -3.15 -2.81 -2.13 -2.42 -1.98

Thirumalai Chemicals Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 - - -1.98 - -

Competitive Comparison of Thirumalai Chemicals's Beneish M-Score

For the Specialty Chemicals subindustry, Thirumalai Chemicals'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.


Thirumalai Chemicals's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Thirumalai Chemicals's Beneish M-Score distribution charts can be found below:

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



Thirumalai Chemicals 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 Thirumalai Chemicals 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 * 1.8208+0.528 * 1.4191+0.404 * 0.8495+0.892 * 0.977+0.115 * 1.5352
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8962+4.679 * -0.083078-0.327 * 1.2658
=-1.98

* 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 ₹1,855 Mil.
Revenue was ₹20,715 Mil.
Gross Profit was ₹3,865 Mil.
Total Current Assets was ₹11,338 Mil.
Total Assets was ₹33,203 Mil.
Property, Plant and Equipment(Net PPE) was ₹19,111 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹632 Mil.
Selling, General, & Admin. Expense(SGA) was ₹1,206 Mil.
Total Current Liabilities was ₹10,289 Mil.
Long-Term Debt & Capital Lease Obligation was ₹8,938 Mil.
Net Income was ₹-388 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹2,371 Mil.
Total Receivables was ₹1,043 Mil.
Revenue was ₹21,203 Mil.
Gross Profit was ₹5,614 Mil.
Total Current Assets was ₹10,525 Mil.
Total Assets was ₹23,602 Mil.
Property, Plant and Equipment(Net PPE) was ₹10,773 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹557 Mil.
Selling, General, & Admin. Expense(SGA) was ₹1,377 Mil.
Total Current Liabilities was ₹8,655 Mil.
Long-Term Debt & Capital Lease Obligation was ₹2,142 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)
=(1854.8 / 20715.1) / (1042.7 / 21203.3)
=0.089539 / 0.049176
=1.8208

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)
=(5614.3 / 21203.3) / (3865.2 / 20715.1)
=0.264784 / 0.186589
=1.4191

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 - (11338.4 + 19111.1) / 33202.7) / (1 - (10525.4 + 10773.2) / 23602.4)
=0.082921 / 0.097609
=0.8495

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
=20715.1 / 21203.3
=0.977

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))
=(556.8 / (556.8 + 10773.2)) / (632 / (632 + 19111.1))
=0.049144 / 0.032011
=1.5352

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)
=(1205.7 / 20715.1) / (1377.1 / 21203.3)
=0.058204 / 0.064947
=0.8962

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)
=((8937.6 + 10288.5) / 33202.7) / ((2142.1 + 8655.1) / 23602.4)
=0.579052 / 0.457462
=1.2658

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
=(-387.9 - 0 - 2370.5) / 33202.7
=-0.083078

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.

Thirumalai Chemicals has a M-score of -1.98 suggests that the company is unlikely to be a manipulator.


Thirumalai Chemicals Beneish M-Score Related Terms

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


Thirumalai Chemicals Business Description

Traded in Other Exchanges
Address
Road No. 29, Thirumalai House, Plot No. 101-102, Near Sion Hill Fort, Sion (East), Mumbai, MH, IND, 400 022
Thirumalai Chemicals Ltd is an India-based company engaged in the manufacturing and sale of organic chemicals. Its products include phthalic anhydride, maleic anhydride, malic acid, fumaric acid and diethyl phthalate. It serves the plastics, paints, food, cosmetic, and pharmaceutical industries. Geographically it earns majority of the revenue from India followed by the rest of the world.

Thirumalai Chemicals Headlines

No Headlines