GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Shukra Jewellery Ltd (BOM:523790) » Definitions » Beneish M-Score

Shukra Jewellery (BOM:523790) Beneish M-Score : 0.99 (As of Apr. 15, 2025)


View and export this data going back to 1993. Start your Free Trial

What is Shukra Jewellery 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 0.99 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:523790' s Beneish M-Score Range Over the Past 10 Years
Min: -3.94   Med: -2.15   Max: 0.99
Current: 0.99

During the past 13 years, the highest Beneish M-Score of Shukra Jewellery was 0.99. The lowest was -3.94. And the median was -2.15.


Shukra Jewellery Beneish M-Score Historical Data

The historical data trend for Shukra Jewellery'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.

Shukra Jewellery Beneish M-Score Chart

Shukra Jewellery 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 -1.58 -2.98 -2.15 -1.50 0.99

Shukra Jewellery 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 - 0.99 - - -

Competitive Comparison of Shukra Jewellery's Beneish M-Score

For the Luxury Goods subindustry, Shukra Jewellery'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.


Shukra Jewellery's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Shukra Jewellery's Beneish M-Score distribution charts can be found below:

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


;
;

Shukra Jewellery 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 Shukra Jewellery 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 * 0.6595+0.528 * 1.037+0.404 * 0.3037+0.892 * 2.8884+0.115 * 1.1226
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.1029+4.679 * 0.442917-0.327 * 0.6447
=0.99

* 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 ₹74.32 Mil.
Revenue was ₹47.53 Mil.
Gross Profit was ₹4.60 Mil.
Total Current Assets was ₹334.66 Mil.
Total Assets was ₹406.61 Mil.
Property, Plant and Equipment(Net PPE) was ₹3.41 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹0.43 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0.22 Mil.
Total Current Liabilities was ₹53.03 Mil.
Long-Term Debt & Capital Lease Obligation was ₹0.00 Mil.
Net Income was ₹0.58 Mil.
Gross Profit was ₹0.00 Mil.
Cash Flow from Operations was ₹-179.51 Mil.
Total Receivables was ₹39.02 Mil.
Revenue was ₹16.45 Mil.
Gross Profit was ₹1.65 Mil.
Total Current Assets was ₹192.48 Mil.
Total Assets was ₹441.13 Mil.
Property, Plant and Equipment(Net PPE) was ₹3.84 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹0.56 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0.75 Mil.
Total Current Liabilities was ₹89.23 Mil.
Long-Term Debt & Capital Lease Obligation was ₹0.00 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)
=(74.323 / 47.526) / (39.018 / 16.454)
=1.563839 / 2.371338
=0.6595

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)
=(1.653 / 16.454) / (4.604 / 47.526)
=0.100462 / 0.096873
=1.037

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 - (334.664 + 3.412) / 406.613) / (1 - (192.483 + 3.844) / 441.133)
=0.168556 / 0.554948
=0.3037

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
=47.526 / 16.454
=2.8884

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))
=(0.555 / (0.555 + 3.844)) / (0.432 / (0.432 + 3.412))
=0.126165 / 0.112383
=1.1226

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)
=(0.223 / 47.526) / (0.75 / 16.454)
=0.004692 / 0.045582
=0.1029

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)
=((0 + 53.026) / 406.613) / ((0 + 89.229) / 441.133)
=0.130409 / 0.202272
=0.6447

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
=(0.582 - 0 - -179.514) / 406.613
=0.442917

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.

Shukra Jewellery has a M-score of 0.99 signals that the company is likely to be a manipulator.


Shukra Jewellery Beneish M-Score Related Terms

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


Shukra Jewellery Business Description

Traded in Other Exchanges
N/A
Address
S.G. Highway, Bodakdev, Panchdhara Complex, 3rd Floor, Near The Grand Bhagwati Hotel, Ahmedabad, GJ, IND, 380054
Shukra Jewellery Ltd is an India-based company engaged in the gems and jewellery business. It manufactures and sells gems, diamonds, plain and studded gold and silver jewellery. It also deals with the trading of cut, polished diamonds. In addition, the company is involved in the real estate and construction work business. The group markets polished diamonds and gold jewellery in both the Indian and international markets. It has two reportable segments: Diamonds and Gold Jewellery; and Real Estate Business. It generates the majority of its revenue from the Real Estate segment.

Shukra Jewellery Headlines

No Headlines