GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Packaging & Containers » Mold-tek Packaging Ltd (BOM:533080) » Definitions » Beneish M-Score

Mold-tek Packaging (BOM:533080) Beneish M-Score : -2.79 (As of Mar. 29, 2025)


View and export this data going back to 2009. Start your Free Trial

What is Mold-tek Packaging 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 -2.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:533080' s Beneish M-Score Range Over the Past 10 Years
Min: -3.3   Med: -2.07   Max: -0.83
Current: -2.79

During the past 13 years, the highest Beneish M-Score of Mold-tek Packaging was -0.83. The lowest was -3.30. And the median was -2.07.


Mold-tek Packaging Beneish M-Score Historical Data

The historical data trend for Mold-tek Packaging'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.

Mold-tek Packaging Beneish M-Score Chart

Mold-tek Packaging 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 -3.04 -2.12 -1.16 -2.54 -2.79

Mold-tek Packaging 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 - -2.79 - - -

Competitive Comparison of Mold-tek Packaging's Beneish M-Score

For the Packaging & Containers subindustry, Mold-tek Packaging'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.


Mold-tek Packaging's Beneish M-Score Distribution in the Packaging & Containers Industry

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

* The bar in red indicates where Mold-tek Packaging's Beneish M-Score falls into.


;
;

Mold-tek Packaging 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 Mold-tek Packaging 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 * 1.1525+0.528 * 0.9294+0.404 * 0.6761+0.892 * 0.9583+0.115 * 0.9875
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1504+4.679 * -0.01492-0.327 * 1.4515
=-2.79

* 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 ₹1,379 Mil.
Revenue was ₹6,956 Mil.
Gross Profit was ₹2,989 Mil.
Total Current Assets was ₹2,735 Mil.
Total Assets was ₹8,198 Mil.
Property, Plant and Equipment(Net PPE) was ₹4,991 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹394 Mil.
Selling, General, & Admin. Expense(SGA) was ₹306 Mil.
Total Current Liabilities was ₹1,432 Mil.
Long-Term Debt & Capital Lease Obligation was ₹484 Mil.
Net Income was ₹666 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹788 Mil.
Total Receivables was ₹1,248 Mil.
Revenue was ₹7,258 Mil.
Gross Profit was ₹2,899 Mil.
Total Current Assets was ₹2,392 Mil.
Total Assets was ₹6,956 Mil.
Property, Plant and Equipment(Net PPE) was ₹3,972 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹309 Mil.
Selling, General, & Admin. Expense(SGA) was ₹278 Mil.
Total Current Liabilities was ₹986 Mil.
Long-Term Debt & Capital Lease Obligation was ₹135 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)
=(1378.911 / 6955.795) / (1248.439 / 7258.326)
=0.198239 / 0.172001
=1.1525

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)
=(2898.689 / 7258.326) / (2988.904 / 6955.795)
=0.399361 / 0.4297
=0.9294

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 - (2735.197 + 4990.925) / 8198.224) / (1 - (2392.174 + 3971.644) / 6956.359)
=0.057586 / 0.08518
=0.6761

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
=6955.795 / 7258.326
=0.9583

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))
=(309.137 / (309.137 + 3971.644)) / (393.769 / (393.769 + 4990.925))
=0.072215 / 0.073127
=0.9875

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)
=(306.31 / 6955.795) / (277.846 / 7258.326)
=0.044037 / 0.03828
=1.1504

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)
=((484.171 + 1432.359) / 8198.224) / ((134.669 + 985.707) / 6956.359)
=0.233774 / 0.161058
=1.4515

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
=(665.856 - 0 - 788.17) / 8198.224
=-0.01492

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.

Mold-tek Packaging has a M-score of -2.79 suggests that the company is unlikely to be a manipulator.


Mold-tek Packaging Beneish M-Score Related Terms

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


Mold-tek Packaging Business Description

Traded in Other Exchanges
Address
Road No. 36, Jubilee Hills, Plot No: 700, Door No: 8-2-293/82/A/700, Hyderabad, TG, IND, 500033
Mold-tek Packaging Ltd is an Indian based company operating in the packaging container business segment. The company is engaged in the manufacturing of injection molded containers for lubes, paints, food and other products. Geographically, all the activities are carried out in India.

Mold-tek Packaging Headlines

No Headlines