GURUFOCUS.COM » STOCK LIST » Industrials » Waste Management » Eco Recycling Ltd (BOM:530643) » Definitions » Beneish M-Score

Eco Recycling (BOM:530643) Beneish M-Score : -0.19 (As of Dec. 15, 2024)


View and export this data going back to 1995. Start your Free Trial

What is Eco Recycling 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 -0.19 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:530643' s Beneish M-Score Range Over the Past 10 Years
Min: -17.78   Med: -2.68   Max: -0.19
Current: -0.19

During the past 13 years, the highest Beneish M-Score of Eco Recycling was -0.19. The lowest was -17.78. And the median was -2.68.


Eco Recycling Beneish M-Score Historical Data

The historical data trend for Eco Recycling'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.

Eco Recycling Beneish M-Score Chart

Eco Recycling 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 -3.47 -3.17 -1.60 -2.35 -0.19

Eco Recycling 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 - - -0.19 - -

Competitive Comparison of Eco Recycling's Beneish M-Score

For the Waste Management subindustry, Eco Recycling'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.


Eco Recycling's Beneish M-Score Distribution in the Waste Management Industry

For the Waste Management industry and Industrials sector, Eco Recycling's Beneish M-Score distribution charts can be found below:

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



Eco Recycling 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 Eco Recycling 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 * 1.607+0.528 * 0.8354+0.404 * 0.5677+0.892 * 1.5795+0.115 * 1.3491
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.4181+4.679 * 0.253121-0.327 * 0.5504
=-0.19

* 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 ₹62.6 Mil.
Revenue was ₹280.1 Mil.
Gross Profit was ₹222.4 Mil.
Total Current Assets was ₹304.3 Mil.
Total Assets was ₹806.1 Mil.
Property, Plant and Equipment(Net PPE) was ₹392.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹8.0 Mil.
Selling, General, & Admin. Expense(SGA) was ₹11.2 Mil.
Total Current Liabilities was ₹59.3 Mil.
Long-Term Debt & Capital Lease Obligation was ₹45.4 Mil.
Net Income was ₹178.3 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹-25.8 Mil.
Total Receivables was ₹24.7 Mil.
Revenue was ₹177.4 Mil.
Gross Profit was ₹117.6 Mil.
Total Current Assets was ₹144.6 Mil.
Total Assets was ₹632.4 Mil.
Property, Plant and Equipment(Net PPE) was ₹337.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹9.4 Mil.
Selling, General, & Admin. Expense(SGA) was ₹16.9 Mil.
Total Current Liabilities was ₹131.6 Mil.
Long-Term Debt & Capital Lease Obligation was ₹17.6 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)
=(62.642 / 280.146) / (24.68 / 177.367)
=0.223605 / 0.139147
=1.607

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)
=(117.645 / 177.367) / (222.428 / 280.146)
=0.663286 / 0.793972
=0.8354

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 - (304.285 + 392.801) / 806.109) / (1 - (144.562 + 337.202) / 632.42)
=0.135246 / 0.238221
=0.5677

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
=280.146 / 177.367
=1.5795

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))
=(9.376 / (9.376 + 337.202)) / (8.038 / (8.038 + 392.801))
=0.027053 / 0.020053
=1.3491

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)
=(11.155 / 280.146) / (16.892 / 177.367)
=0.039819 / 0.095238
=0.4181

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)
=((45.357 + 59.278) / 806.109) / ((17.601 + 131.554) / 632.42)
=0.129803 / 0.235848
=0.5504

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
=(178.287 - 0 - -25.756) / 806.109
=0.253121

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.

Eco Recycling has a M-score of -0.19 signals that the company is likely to be a manipulator.


Eco Recycling Beneish M-Score Related Terms

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


Eco Recycling Business Description

Traded in Other Exchanges
N/A
Address
Andheri Kurla Road, Unit No. 422, 4th Floor, The Summit Business Bay, Opposite Cine Max Theater, Near WEH Metro Station, Andheri (East), Mumbai, IND, 400093
Eco Recycling Ltd is an Indian-based e-waste management company engaged in the business of recycling of electrical & electronic waste and affiliated services. It operates through a single segment: Operations of e-waste recycling. The company provides an end-to-end integrated solution for e-waste management to Multi-National Companies (MNC), Retailers, Original Equipment Manufacturers (OEM), Government Departments, NGOs, Households, Educational Institutions, and all other entities. The company earns revenue by the sale of scrap as well as by providing services.

Eco Recycling Headlines

No Headlines