GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Sejal Glass Ltd (BOM:532993) » Definitions » Beneish M-Score

Sejal Glass (BOM:532993) Beneish M-Score : 0.24 (As of Jun. 21, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Sejal Glass 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 0.24 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:532993' s Beneish M-Score Range Over the Past 10 Years
Min: -14.57   Med: -2.62   Max: 15.38
Current: 0.24

During the past 13 years, the highest Beneish M-Score of Sejal Glass was 15.38. The lowest was -14.57. And the median was -2.62.


Sejal Glass Beneish M-Score Historical Data

The historical data trend for Sejal Glass'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.

Sejal Glass Beneish M-Score Chart

Sejal Glass 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 0.53 -4.15 15.38 0.34 0.24

Sejal Glass 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 0.34 - - - 0.24

Competitive Comparison of Sejal Glass's Beneish M-Score

For the Building Products & Equipment subindustry, Sejal Glass'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.


Sejal Glass's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Sejal Glass's Beneish M-Score distribution charts can be found below:

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



Sejal Glass 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 Sejal Glass 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 * 1.4387+0.528 * 0.9581+0.404 * 0.3529+0.892 * 3.5281+0.115 * 0.8947
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.054224-0.327 * 1.2231
=0.24

* 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 ₹695 Mil.
Revenue was ₹1,638 Mil.
Gross Profit was ₹588 Mil.
Total Current Assets was ₹950 Mil.
Total Assets was ₹2,304 Mil.
Property, Plant and Equipment(Net PPE) was ₹1,156 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹56 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹608 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1,393 Mil.
Net Income was ₹33 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹-92 Mil.
Total Receivables was ₹137 Mil.
Revenue was ₹464 Mil.
Gross Profit was ₹160 Mil.
Total Current Assets was ₹176 Mil.
Total Assets was ₹507 Mil.
Property, Plant and Equipment(Net PPE) was ₹207 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹9 Mil.
Selling, General, & Admin. Expense(SGA) was ₹7 Mil.
Total Current Liabilities was ₹297 Mil.
Long-Term Debt & Capital Lease Obligation was ₹63 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)
=(695.218 / 1637.993) / (136.966 / 464.27)
=0.424433 / 0.295014
=1.4387

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)
=(159.538 / 464.27) / (587.504 / 1637.993)
=0.343632 / 0.358673
=0.9581

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 - (950.076 + 1156.381) / 2303.969) / (1 - (176.317 + 207.423) / 506.882)
=0.085727 / 0.24294
=0.3529

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
=1637.993 / 464.27
=3.5281

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))
=(8.93 / (8.93 + 207.423)) / (55.929 / (55.929 + 1156.381))
=0.041275 / 0.046134
=0.8947

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 / 1637.993) / (6.813 / 464.27)
=0 / 0.014675
=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)
=((1392.671 + 607.725) / 2303.969) / ((63.03 + 296.788) / 506.882)
=0.868239 / 0.709865
=1.2231

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
=(33.051 - 0 - -91.88) / 2303.969
=0.054224

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.

Sejal Glass has a M-score of 0.24 signals that the company is likely to be a manipulator.


Sejal Glass Beneish M-Score Related Terms

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


Sejal Glass (BOM:532993) Business Description

Traded in Other Exchanges
Address
S. V. Road, Opposite Bata Showroom, 173/174, Sejal Encasa, 3rd Floor, Kandivali (West), Mumbai, MH, IND, 400067
Sejal Glass Ltd is engaged in the business of manufacturing and processing architectural glass and glass-related products. The products portfolio includes solid glass, kool glass, tone glass, fort glass, armor glass, decor glass, and other products.

Sejal Glass (BOM:532993) Headlines

No Headlines