GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Packaging & Containers » TPL Plastech Ltd (BOM:526582) » Definitions » Beneish M-Score

TPL Plastech (BOM:526582) Beneish M-Score : -2.55 (As of Jun. 19, 2024)


View and export this data going back to 1994. Start your Free Trial

What is TPL Plastech 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 -2.55 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:526582' s Beneish M-Score Range Over the Past 10 Years
Min: -3.17   Med: -2.43   Max: -0.98
Current: -2.55

During the past 13 years, the highest Beneish M-Score of TPL Plastech was -0.98. The lowest was -3.17. And the median was -2.43.


TPL Plastech Beneish M-Score Historical Data

The historical data trend for TPL Plastech'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.

TPL Plastech Beneish M-Score Chart

TPL Plastech 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 -3.17 -3.01 -2.42 -2.14 -2.55

TPL Plastech Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.14 - - - -2.55

Competitive Comparison of TPL Plastech's Beneish M-Score

For the Packaging & Containers subindustry, TPL Plastech'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.


TPL Plastech's Beneish M-Score Distribution in the Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, TPL Plastech's Beneish M-Score distribution charts can be found below:

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



TPL Plastech 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 TPL Plastech 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 * 0.7314+0.528 * 0.9869+0.404 * 1.0663+0.892 * 1.1564+0.115 * 1.0345
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.040686-0.327 * 0.893
=-2.55

* 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 ₹548 Mil.
Revenue was ₹3,129 Mil.
Gross Profit was ₹650 Mil.
Total Current Assets was ₹1,443 Mil.
Total Assets was ₹2,318 Mil.
Property, Plant and Equipment(Net PPE) was ₹851 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹56 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹771 Mil.
Long-Term Debt & Capital Lease Obligation was ₹157 Mil.
Net Income was ₹198 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹293 Mil.
Total Receivables was ₹648 Mil.
Revenue was ₹2,706 Mil.
Gross Profit was ₹554 Mil.
Total Current Assets was ₹1,423 Mil.
Total Assets was ₹2,244 Mil.
Property, Plant and Equipment(Net PPE) was ₹800 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹55 Mil.
Selling, General, & Admin. Expense(SGA) was ₹4 Mil.
Total Current Liabilities was ₹786 Mil.
Long-Term Debt & Capital Lease Obligation was ₹220 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)
=(547.689 / 3129.058) / (647.552 / 2705.923)
=0.175033 / 0.239309
=0.7314

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)
=(554.358 / 2705.923) / (649.554 / 3129.058)
=0.204868 / 0.207588
=0.9869

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 - (1443.348 + 850.647) / 2318.078) / (1 - (1422.821 + 799.704) / 2244.393)
=0.010389 / 0.009743
=1.0663

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
=3129.058 / 2705.923
=1.1564

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))
=(54.777 / (54.777 + 799.704)) / (56.195 / (56.195 + 850.647))
=0.064106 / 0.061968
=1.0345

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 / 3129.058) / (3.671 / 2705.923)
=0 / 0.001357
=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)
=((157.335 + 770.569) / 2318.078) / ((220.109 + 785.925) / 2244.393)
=0.40029 / 0.448243
=0.893

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
=(198.479 - 0 - 292.793) / 2318.078
=-0.040686

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.

TPL Plastech has a M-score of -2.55 suggests that the company is unlikely to be a manipulator.


TPL Plastech Beneish M-Score Related Terms

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


TPL Plastech (BOM:526582) Business Description

Traded in Other Exchanges
Address
Andheri Kurla Road, 203, 2nd Floor, Centre Point, Near J B Nagar Chakala Metro Station, J B Nagar, , Andheri (East), Mumbai, MH, IND, 400059
TPL Plastech Ltd is a manufacturer of plastic drums in India. The company's product includes Narrow mouth drums; Narrow mouth and Wide Mouth Carboys; Open Top Drums - Bulk and Medium; QuBC and COBO IBC and small pack. The Company's operations fall under a single segment which is Polymer Products and all its business operations are in India.

TPL Plastech (BOM:526582) Headlines

No Headlines