GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Julien Agro Infratech Ltd (BOM:536073) » Definitions » Beneish M-Score

Julien Agro Infratech (BOM:536073) Beneish M-Score : 21.32 (As of Apr. 09, 2025)


View and export this data going back to 2013. Start your Free Trial

What is Julien Agro Infratech 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 21.32 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:536073' s Beneish M-Score Range Over the Past 10 Years
Min: -1.97   Med: 0.2   Max: 61.61
Current: 21.32

During the past 12 years, the highest Beneish M-Score of Julien Agro Infratech was 61.61. The lowest was -1.97. And the median was 0.20.


Julien Agro Infratech Beneish M-Score Historical Data

The historical data trend for Julien Agro Infratech'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.

Julien Agro Infratech Beneish M-Score Chart

Julien Agro Infratech 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 - - - 61.61 21.32

Julien Agro Infratech 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 - 21.32 - - -

Competitive Comparison of Julien Agro Infratech's Beneish M-Score

For the Engineering & Construction subindustry, Julien Agro Infratech'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.


Julien Agro Infratech's Beneish M-Score Distribution in the Construction Industry

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

* The bar in red indicates where Julien Agro Infratech's Beneish M-Score falls into.


;
;

Julien Agro Infratech 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 Julien Agro Infratech 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 * 0.1677+0.528 * -0.4107+0.404 * 61.4329+0.892 * 8.0028+0.115 * 0.9419
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.2506+4.679 * -0.185688-0.327 * 15.0651
=21.32

* 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 ₹8.0 Mil.
Revenue was ₹159.9 Mil.
Gross Profit was ₹-48.6 Mil.
Total Current Assets was ₹101.7 Mil.
Total Assets was ₹425.0 Mil.
Property, Plant and Equipment(Net PPE) was ₹2.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ₹1.4 Mil.
Total Current Liabilities was ₹8.8 Mil.
Long-Term Debt & Capital Lease Obligation was ₹0.0 Mil.
Net Income was ₹0.5 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹79.4 Mil.
Total Receivables was ₹6.0 Mil.
Revenue was ₹20.0 Mil.
Gross Profit was ₹2.5 Mil.
Total Current Assets was ₹409.0 Mil.
Total Assets was ₹416.4 Mil.
Property, Plant and Equipment(Net PPE) was ₹2.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0.7 Mil.
Total Current Liabilities was ₹0.6 Mil.
Long-Term Debt & Capital Lease Obligation was ₹0.0 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)
=(7.997 / 159.92) / (5.957 / 19.983)
=0.050006 / 0.298103
=0.1677

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)
=(2.493 / 19.983) / (-48.58 / 159.92)
=0.124756 / -0.303777
=-0.4107

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 - (101.743 + 2.201) / 425.024) / (1 - (409.013 + 2.221) / 416.354)
=0.75544 / 0.012297
=61.4329

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
=159.92 / 19.983
=8.0028

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))
=(0.019 / (0.019 + 2.221)) / (0.02 / (0.02 + 2.201))
=0.008482 / 0.009005
=0.9419

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)
=(1.41 / 159.92) / (0.703 / 19.983)
=0.008817 / 0.03518
=0.2506

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)
=((0 + 8.753) / 425.024) / ((0 + 0.569) / 416.354)
=0.020594 / 0.001367
=15.0651

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
=(0.486 - 0 - 79.408) / 425.024
=-0.185688

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.

Julien Agro Infratech has a M-score of 21.32 signals that the company is likely to be a manipulator.


Julien Agro Infratech Beneish M-Score Related Terms

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


Julien Agro Infratech Business Description

Traded in Other Exchanges
N/A
Address
85 Bentick Street, 5th Floor, Room No. 6, Yashoda Chamber, Lalbazar, Kolkata, WB, IND, 7000001
Julien Agro Infratech Ltd is an Indian-based company engaged in the provision of land development, construction services, and other related services for civil structural, and infrastructure sector projects. The company offers Land Filling; Leveling; Shed Foundation and Road Construction. The company operates in two segments namely Infrastructure and Real estate.

Julien Agro Infratech Headlines

No Headlines