GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Alcoholic » Khoday India Ltd (BOM:507435) » Definitions » Beneish M-Score

Khoday India (BOM:507435) Beneish M-Score : 0.00 (As of May. 14, 2024)


View and export this data going back to 2001. Start your Free Trial

What is Khoday India 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.

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

During the past 11 years, the highest Beneish M-Score of Khoday India was 0.00. The lowest was 0.00. And the median was 0.00.


Khoday India Beneish M-Score Historical Data

The historical data trend for Khoday India'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.

Khoday India Beneish M-Score Chart

Khoday India Annual Data
Trend Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 Mar15 Mar16 Mar17
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.54 -2.04 - - -

Khoday India Quarterly Data
Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Mar17
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 - -2.07 - - -

Competitive Comparison of Khoday India's Beneish M-Score

For the Beverages - Wineries & Distilleries subindustry, Khoday India'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.


Khoday India's Beneish M-Score Distribution in the Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Khoday India's Beneish M-Score distribution charts can be found below:

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



Khoday India 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 Khoday India 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 * 1.2822+0.528 * 1.1957+0.404 * 1.0522+0.892 * 0.7369+0.115 * 1.0233
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0167+4.679 * -0.067301-0.327 * 1.0236
=-2.65

* 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 (Mar17) TTM:Last Year (Mar16) TTM:
Total Receivables was ₹668 Mil.
Revenue was ₹1,477 Mil.
Gross Profit was ₹560 Mil.
Total Current Assets was ₹1,874 Mil.
Total Assets was ₹2,946 Mil.
Property, Plant and Equipment(Net PPE) was ₹406 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹67 Mil.
Selling, General, & Admin. Expense(SGA) was ₹141 Mil.
Total Current Liabilities was ₹640 Mil.
Long-Term Debt & Capital Lease Obligation was ₹2,086 Mil.
Net Income was ₹-86 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹112 Mil.
Total Receivables was ₹708 Mil.
Revenue was ₹2,004 Mil.
Gross Profit was ₹908 Mil.
Total Current Assets was ₹2,043 Mil.
Total Assets was ₹3,172 Mil.
Property, Plant and Equipment(Net PPE) was ₹447 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹76 Mil.
Selling, General, & Admin. Expense(SGA) was ₹188 Mil.
Total Current Liabilities was ₹1,494 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1,374 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)
=(668.497 / 1476.733) / (707.515 / 2003.983)
=0.452686 / 0.353054
=1.2822

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)
=(908.374 / 2003.983) / (559.834 / 1476.733)
=0.453284 / 0.379103
=1.1957

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 - (1873.713 + 405.715) / 2945.977) / (1 - (2042.911 + 447.161) / 3172.233)
=0.226257 / 0.215041
=1.0522

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
=1476.733 / 2003.983
=0.7369

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))
=(76.274 / (76.274 + 447.161)) / (67.364 / (67.364 + 405.715))
=0.145718 / 0.142395
=1.0233

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)
=(141.218 / 1476.733) / (188.493 / 2003.983)
=0.095629 / 0.094059
=1.0167

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)
=((2085.63 + 640.404) / 2945.977) / ((1373.808 + 1493.853) / 3172.233)
=0.925341 / 0.903988
=1.0236

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
=(-86.407 - 0 - 111.859) / 2945.977
=-0.067301

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.

Khoday India has a M-score of -2.65 suggests that the company is unlikely to be a manipulator.


Khoday India Beneish M-Score Related Terms

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


Khoday India (BOM:507435) Business Description

Traded in Other Exchanges
N/A
Address
Kanakapura Road, Brewery House, 7th Mile, Bangalore, KA, IND, 560062
Khoday India Ltd is engaged in wineries and distilleries business segment. The company's core business consists of distilling, brewing, malt sting, bottle manufacturing, and transportation. Its other activities include engineering, construction, hotelier, tours and travels, exports, agricultural products, chemicals, paper manufacture, diamonds and jewelry crafting, computer software, tissue culture, financial services, and pharmaceuticals. The company operates in various segments that include Liquor, Glass, Contract, Systems, and Realty. The Liquor segment generates the majority of the revenue for the company. Its Liquor segments consist of brandy, whiskey, malt whiskey, and white rum.

Khoday India (BOM:507435) Headlines

No Headlines