GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Goa Carbon Ltd (BOM:509567) » Definitions » Beneish M-Score

Goa Carbon (BOM:509567) Beneish M-Score : -3.94 (As of Dec. 14, 2024)


View and export this data going back to 1991. Start your Free Trial

What is Goa Carbon 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 -3.94 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:509567' s Beneish M-Score Range Over the Past 10 Years
Min: -3.94   Med: -2.39   Max: 1.3
Current: -3.94

During the past 13 years, the highest Beneish M-Score of Goa Carbon was 1.30. The lowest was -3.94. And the median was -2.39.


Goa Carbon Beneish M-Score Historical Data

The historical data trend for Goa Carbon'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.

Goa Carbon Beneish M-Score Chart

Goa Carbon 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 -3.65 -0.27 -1.40 1.30 -3.94

Goa Carbon 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 - - -3.94 - -

Competitive Comparison of Goa Carbon's Beneish M-Score

For the Specialty Chemicals subindustry, Goa Carbon'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.


Goa Carbon's Beneish M-Score Distribution in the Chemicals Industry

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

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



Goa Carbon 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 Goa Carbon 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 * 0.5048+0.528 * 0.8237+0.404 * 1.3442+0.892 * 0.7749+0.115 * 0.9235
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3837+4.679 * -0.180312-0.327 * 0.7851
=-3.94

* 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 ₹612 Mil.
Revenue was ₹10,568 Mil.
Gross Profit was ₹2,168 Mil.
Total Current Assets was ₹5,640 Mil.
Total Assets was ₹6,133 Mil.
Property, Plant and Equipment(Net PPE) was ₹280 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹25 Mil.
Selling, General, & Admin. Expense(SGA) was ₹19 Mil.
Total Current Liabilities was ₹3,570 Mil.
Long-Term Debt & Capital Lease Obligation was ₹71 Mil.
Net Income was ₹855 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹1,961 Mil.
Total Receivables was ₹1,563 Mil.
Revenue was ₹13,639 Mil.
Gross Profit was ₹2,305 Mil.
Total Current Assets was ₹7,220 Mil.
Total Assets was ₹7,688 Mil.
Property, Plant and Equipment(Net PPE) was ₹269 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹22 Mil.
Selling, General, & Admin. Expense(SGA) was ₹18 Mil.
Total Current Liabilities was ₹5,723 Mil.
Long-Term Debt & Capital Lease Obligation was ₹90 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)
=(611.502 / 10567.938) / (1563.311 / 13638.595)
=0.057864 / 0.114624
=0.5048

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)
=(2305.023 / 13638.595) / (2168.346 / 10567.938)
=0.169007 / 0.205182
=0.8237

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 - (5639.889 + 280.028) / 6132.765) / (1 - (7220.48 + 268.613) / 7687.582)
=0.034707 / 0.025819
=1.3442

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
=10567.938 / 13638.595
=0.7749

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))
=(21.785 / (21.785 + 268.613)) / (24.759 / (24.759 + 280.028))
=0.075018 / 0.081234
=0.9235

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)
=(18.794 / 10567.938) / (17.522 / 13638.595)
=0.001778 / 0.001285
=1.3837

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)
=((70.55 + 3570.005) / 6132.765) / ((90 + 5722.968) / 7687.582)
=0.593624 / 0.75615
=0.7851

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
=(855.022 - 0 - 1960.831) / 6132.765
=-0.180312

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.

Goa Carbon has a M-score of -3.94 suggests that the company is unlikely to be a manipulator.


Goa Carbon Beneish M-Score Related Terms

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


Goa Carbon Business Description

Traded in Other Exchanges
Address
Dempo House, Campal, Panaji, GA, IND, 403001
Goa Carbon Ltd is engaged in the business of manufacturing and marketing Calcined Petroleum Coke (CPC). The company is a regular supplier to aluminum smelters, graphite electrodes, and titanium Dioxide manufacturers, as well as other users in the metallurgical and chemical industries. The company is based in India.

Goa Carbon Headlines

No Headlines