GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » HLE Glascoat Ltd (BOM:522215) » Definitions » Beneish M-Score

HLE Glascoat (BOM:522215) Beneish M-Score : 0.34 (As of Apr. 09, 2025)


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

What is HLE Glascoat 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.

Warning Sign:

Beneish M-Score 0.34 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:522215' s Beneish M-Score Range Over the Past 10 Years
Min: -2.65   Med: -1.88   Max: 0.34
Current: 0.34

During the past 13 years, the highest Beneish M-Score of HLE Glascoat was 0.34. The lowest was -2.65. And the median was -1.88.


HLE Glascoat Beneish M-Score Historical Data

The historical data trend for HLE Glascoat'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.

HLE Glascoat Beneish M-Score Chart

HLE Glascoat 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 -2.27 -1.88 -1.40 -1.46 0.34

HLE Glascoat Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 - 0.34 - - -

Competitive Comparison of HLE Glascoat's Beneish M-Score

For the Specialty Industrial Machinery subindustry, HLE Glascoat'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.


HLE Glascoat's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, HLE Glascoat's Beneish M-Score distribution charts can be found below:

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


;
;

HLE Glascoat 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 HLE Glascoat 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 * 0.9393+0.528 * 0.9849+0.404 * 8.6688+0.892 * 1.0412+0.115 * 0.9976
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.086+4.679 * -0.053725-0.327 * 0.9674
=0.34

* 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 ₹2,387 Mil.
Revenue was ₹9,618 Mil.
Gross Profit was ₹4,950 Mil.
Total Current Assets was ₹6,203 Mil.
Total Assets was ₹12,020 Mil.
Property, Plant and Equipment(Net PPE) was ₹3,662 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹263 Mil.
Selling, General, & Admin. Expense(SGA) was ₹311 Mil.
Total Current Liabilities was ₹4,873 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1,704 Mil.
Net Income was ₹297 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹943 Mil.
Total Receivables was ₹2,441 Mil.
Revenue was ₹9,238 Mil.
Gross Profit was ₹4,682 Mil.
Total Current Assets was ₹5,592 Mil.
Total Assets was ₹8,945 Mil.
Property, Plant and Equipment(Net PPE) was ₹3,168 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹227 Mil.
Selling, General, & Admin. Expense(SGA) was ₹275 Mil.
Total Current Liabilities was ₹4,067 Mil.
Long-Term Debt & Capital Lease Obligation was ₹992 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)
=(2387.106 / 9618.43) / (2440.762 / 9237.707)
=0.24818 / 0.264217
=0.9393

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)
=(4682.433 / 9237.707) / (4950.176 / 9618.43)
=0.506883 / 0.514655
=0.9849

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 - (6202.702 + 3662.309) / 12019.569) / (1 - (5592.093 + 3167.694) / 8944.75)
=0.179254 / 0.020678
=8.6688

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
=9618.43 / 9237.707
=1.0412

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))
=(226.988 / (226.988 + 3167.694)) / (263.106 / (263.106 + 3662.309))
=0.066866 / 0.067026
=0.9976

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)
=(310.757 / 9618.43) / (274.819 / 9237.707)
=0.032308 / 0.02975
=1.086

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)
=((1703.784 + 4873.137) / 12019.569) / ((992.038 + 4067.314) / 8944.75)
=0.547184 / 0.565623
=0.9674

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
=(296.871 - 0 - 942.621) / 12019.569
=-0.053725

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.

HLE Glascoat has a M-score of 0.34 signals that the company is likely to be a manipulator.


HLE Glascoat Beneish M-Score Related Terms

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


HLE Glascoat Business Description

Traded in Other Exchanges
Address
Vitthal Udyognagar, H - 106, G.I.D.C. Estate, Phase - IV, Anand, GJ, IND, 388 121
HLE Glascoat Ltd is an Indian company engaged in the operating segments of Filtration, Drying and Other Equipment, Glass Lined Equipment, Heat Transfer Equipment. It offers products like Reactors, Receivers/storage tanks, Dryers, Filters, Columns, Agitators, Valves, Pipes and Fittings, among others. The company generates maximum revenue from Glass Lined Equipment segments. Geographically the group derives revenue from India and Outside India, of which key income is earned within India.

HLE Glascoat Headlines

No Headlines