GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Independent Power Producers » Waaree Renewable Technologies Ltd (BOM:534618) » Definitions » Beneish M-Score

Waaree Renewable Technologies (BOM:534618) Beneish M-Score : 0.34 (As of May. 22, 2024)


View and export this data going back to 2012. Start your Free Trial

What is Waaree Renewable Technologies 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 0.34 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:534618' s Beneish M-Score Range Over the Past 10 Years
Min: -3.01   Med: -1.45   Max: 15.82
Current: 0.34

During the past 13 years, the highest Beneish M-Score of Waaree Renewable Technologies was 15.82. The lowest was -3.01. And the median was -1.45.


Waaree Renewable Technologies Beneish M-Score Historical Data

The historical data trend for Waaree Renewable Technologies'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.

Waaree Renewable Technologies Beneish M-Score Chart

Waaree Renewable Technologies 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 -2.46 -0.93 15.82 -1.97 0.34

Waaree Renewable Technologies 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 -1.97 -1.29 - - 0.34

Competitive Comparison of Waaree Renewable Technologies's Beneish M-Score

For the Utilities - Renewable subindustry, Waaree Renewable Technologies'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.


Waaree Renewable Technologies's Beneish M-Score Distribution in the Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, Waaree Renewable Technologies's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Waaree Renewable Technologies's Beneish M-Score falls into.



Waaree Renewable Technologies 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 Waaree Renewable Technologies 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 * 2.4035+0.528 * 1.057+0.404 * 0.7448+0.892 * 2.4973+0.115 * 0.5687
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.029878-0.327 * 0.9995
=0.34

* 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 ₹3,726 Mil.
Revenue was ₹8,764 Mil.
Gross Profit was ₹2,315 Mil.
Total Current Assets was ₹5,503 Mil.
Total Assets was ₹7,140 Mil.
Property, Plant and Equipment(Net PPE) was ₹1,567 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹55 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹4,320 Mil.
Long-Term Debt & Capital Lease Obligation was ₹273 Mil.
Net Income was ₹1,481 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹1,268 Mil.
Total Receivables was ₹621 Mil.
Revenue was ₹3,510 Mil.
Gross Profit was ₹980 Mil.
Total Current Assets was ₹1,276 Mil.
Total Assets was ₹2,827 Mil.
Property, Plant and Equipment(Net PPE) was ₹1,514 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹30 Mil.
Selling, General, & Admin. Expense(SGA) was ₹17 Mil.
Total Current Liabilities was ₹1,515 Mil.
Long-Term Debt & Capital Lease Obligation was ₹305 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)
=(3725.839 / 8764.386) / (620.757 / 3509.592)
=0.425111 / 0.176874
=2.4035

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)
=(979.992 / 3509.592) / (2315.376 / 8764.386)
=0.279232 / 0.26418
=1.057

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 - (5503.378 + 1566.592) / 7140.202) / (1 - (1275.538 + 1513.904) / 2826.773)
=0.009836 / 0.013206
=0.7448

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
=8764.386 / 3509.592
=2.4973

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))
=(29.543 / (29.543 + 1513.904)) / (54.567 / (54.567 + 1566.592))
=0.019141 / 0.033659
=0.5687

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 / 8764.386) / (17.468 / 3509.592)
=0 / 0.004977
=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)
=((273.45 + 4320.388) / 7140.202) / ((304.8 + 1514.828) / 2826.773)
=0.643376 / 0.643712
=0.9995

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
=(1481.294 - 0 - 1267.956) / 7140.202
=0.029878

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.

Waaree Renewable Technologies has a M-score of 0.34 signals that the company is likely to be a manipulator.


Waaree Renewable Technologies Beneish M-Score Related Terms

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


Waaree Renewable Technologies (BOM:534618) Business Description

Traded in Other Exchanges
N/A
Address
Opposite Western Express Highway, 504, Western Edge - I, Borivali (East), Mumbai, MH, IND, 400066
Waaree Renewable Technologies Ltd is engaged in the business of generation of power and providing consultancy services. It offers sustainable partnerships by providing renewable energy solutions to industrial, institutional, and commercial sectors and improves their profitability through the long-term renewable power supply. It generates maximum revenue from the EPC Contracts. Its projects include Ground Mounted, Rooftop Solar, and Floating Solar.

Waaree Renewable Technologies (BOM:534618) Headlines

No Headlines