Emerald Leisures (BOM:507265) Beneish M-Score: -2.46 (As of Jun. 29, 2026)


BOM:507265 Emerald Leisures Ltd BOM:507265
48 GF Score
Price ₹189.00
GF Value ₹166.07
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is Emerald Leisures Beneish M-Score?

Emerald Leisures BOM:507265 -5.50% 48 Beneish M-Score is -2.46 as of Jun. 29, 2026. GuruFocus rates BOM:507265 with a GF Score™ of 48/100 and a GF Value™ of ₹166.07 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 824 Travel & Leisure companies, Emerald Leisures ranks worse than 63.83% on this metric.

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 -2.46 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:507265' s Beneish M-Score Range Over the Past 10 Years
Min: -3.87   Med: -3.12   Max: -2.1
Current: -2.46

During the past 13 years, the highest Beneish M-Score of Emerald Leisures was -2.10. The lowest was -3.87. And the median was -3.12.


Emerald Leisures Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Emerald Leisures'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.

Emerald Leisures Beneish M-Score Chart

Emerald Leisures Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.13 -2.62 -3.87 -2.10 -2.46

Emerald Leisures Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 -2.10 0.00 0.00 0.00 -2.46

BOM:507265 vs AS, HAS, LTH: Beneish M-Score Comparison

For the Leisure subindustry, Emerald Leisures'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.


Emerald Leisures Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Emerald Leisures's Beneish M-Score distribution charts can be found below:

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


BOM:507265
48GF Score
Emerald Leisures Ltd BOM:507265
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Emerald Leisures 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 Emerald Leisures 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 * 0.9801+0.528 * 0.9114+0.404 * 1.0288+0.892 * 1.101+0.115 * 1.1616
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.023131-0.327 * 1.2996
=-2.46

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was ₹6.1 Mil.
Revenue was ₹165.2 Mil.
Gross Profit was ₹149.5 Mil.
Total Current Assets was ₹378.0 Mil.
Total Assets was ₹999.9 Mil.
Property, Plant and Equipment(Net PPE) was ₹586.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹18.2 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0.0 Mil.
Total Current Liabilities was ₹1,145.9 Mil.
Long-Term Debt & Capital Lease Obligation was ₹538.8 Mil.
Net Income was ₹-85.6 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹-62.5 Mil.
Total Receivables was ₹5.6 Mil.
Revenue was ₹150.0 Mil.
Gross Profit was ₹123.8 Mil.
Total Current Assets was ₹247.4 Mil.
Total Assets was ₹881.6 Mil.
Property, Plant and Equipment(Net PPE) was ₹603.9 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹21.9 Mil.
Selling, General, & Admin. Expense(SGA) was ₹11.8 Mil.
Total Current Liabilities was ₹943.3 Mil.
Long-Term Debt & Capital Lease Obligation was ₹199.8 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)
=(6.083 / 165.191) / (5.637 / 150.034)
=0.036824 / 0.037571
=0.9801

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)
=(123.791 / 150.034) / (149.547 / 165.191)
=0.825086 / 0.905298
=0.9114

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 - (377.974 + 586.546) / 999.895) / (1 - (247.425 + 603.885) / 881.628)
=0.035379 / 0.034389
=1.0288

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
=165.191 / 150.034
=1.101

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))
=(21.853 / (21.853 + 603.885)) / (18.182 / (18.182 + 586.546))
=0.034924 / 0.030066
=1.1616

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 / 165.191) / (11.761 / 150.034)
=0 / 0.078389
=0

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)
=((538.837 + 1145.937) / 999.895) / ((199.779 + 943.259) / 881.628)
=1.684951 / 1.296508
=1.2996

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
=(-85.604 - 0 - -62.475) / 999.895
=-0.023131

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.

Emerald Leisures has a M-score of -2.46 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.46 mean?
Emerald Leisures (BOM:507265) has a Beneish M-Score of -2.46 as of Jun. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Emerald Leisures and its competitors. According to the industry distribution chart, Emerald Leisures ranks #526 out of 824 companies in the Travel & Leisure industry, placing it in the top 63.8%.
Is Emerald Leisures' Beneish M-Score too high?
Emerald Leisures' current Beneish M-Score is -2.46. Based on the distribution chart, Emerald Leisures ranks #526 out of 824 companies in the Travel & Leisure industry, which is below the industry midpoint. Overall, Emerald Leisures has a GF Score™ of 48/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Emerald Leisures' Beneish M-Score compare to AS and HAS?
According to the Travel & Leisure industry distribution chart, Emerald Leisures ranks #526 out of 824 companies for Beneish M-Score. This places Emerald Leisures in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Emerald Leisures and its competitors. Emerald Leisures's current Beneish M-Score is -2.46. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Emerald Leisures stock overvalued right now?
Based on GuruFocus' analysis, Emerald Leisures (BOM:507265) is currently considered Modestly Overvalued. The stock's GF Value™ is ₹166.07, compared to a current price of ₹189.00 — trading 13.8% above its estimated fair value. The current Beneish M-Score is -2.46. Emerald Leisures' overall GF Score™ is 48/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Emerald Leisures (BOM:507265), the current Beneish M-Score is -2.46 as of Jun. 29, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Emerald Leisures (BOM:507265) Overvalued in 2026?

Based on GuruFocus' analysis, Emerald Leisures stock appears to be overvalued. The current stock price of ₹189.00 is trading 13.8% above its estimated GF Value™ of ₹166.07. GuruFocus considers Emerald Leisures to be Modestly Overvalued.

Key valuation signals for BOM:507265:

  • Beneish M-Score: -2.46
  • GF Value™: ₹166.07 vs. price of ₹189.00 (13.8% above fair value)
  • GF Score™: 48/100 with 6 warning signs

No single metric tells the full story. See the BOM:507265 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Emerald Leisures Business Description

Address Club Emerald Sports Complex, off Eastern Express Highway, Plot Number 366/15, Swastik Park, Near Mangal Anand Hospital, Chembur, Mumbai, MH, IND, 400071
Emerald Leisures Ltd operates an elite lifestyle club and sports complex in Chembur, Mumbai. The company offers hospitality and recreational services through Club Emerald, which includes facilities such as a gym, swimming pool, spa, salon, various indoor and outdoor sports amenities, dining restaurants, banquet halls, and room services. It focuses on exclusive vegetarian food offerings and aims to provide comprehensive leisure and wellness experiences to its members. Revenue is generated from membership fees, hospitality services, and facility usage charges. The company operates mainly from this single property in Mumbai.
48GF Score

Get the complete analysis for BOM:507265

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₹189.00
Price
₹166.07
GF Value