Vintage Coffee & Beverages (BOM:538920) Beneish M-Score: -1.02 (As of Jul. 05, 2026)


BOM:538920 Vintage Coffee & Beverages Ltd BOM:538920
86 GF Score
Price ₹155.00
GF Value ₹192.54
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Vintage Coffee & Beverages Beneish M-Score?

Vintage Coffee & Beverages BOM:538920 -1.40% 86 Beneish M-Score is -1.02 as of Jul. 05, 2026. GuruFocus rates BOM:538920 with a GF Score™ of 86/100 and a GF Value™ of ₹192.54 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 109 Beverages - Non-Alcoholic companies, Vintage Coffee & Beverages ranks worse than 91.74% on this metric.

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 -1.02 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Vintage Coffee & Beverages's Beneish M-Score or its related term are showing as below:

BOM:538920' s Beneish M-Score Range Over the Past 10 Years
Min: -12.57   Med: -1.42   Max: 149.2
Current: -1.02

During the past 13 years, the highest Beneish M-Score of Vintage Coffee & Beverages was 149.20. The lowest was -12.57. And the median was -1.42.


Vintage Coffee & Beverages Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Vintage Coffee & Beverages'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.

Vintage Coffee & Beverages Beneish M-Score Chart

Vintage Coffee & Beverages Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 149.20 -2.43 -0.60 -0.11 -1.02

Vintage Coffee & Beverages Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 -0.11 0.00 0.00 0.00 -1.02

BOM:538920 vs KO, PEP, MNST: Beneish M-Score Comparison

For the Beverages - Non-Alcoholic subindustry, Vintage Coffee & Beverages'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.


Vintage Coffee & Beverages Beneish M-Score vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Vintage Coffee & Beverages's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Vintage Coffee & Beverages's Beneish M-Score falls into.


BOM:538920
86GF Score
Vintage Coffee & Beverages Ltd BOM:538920
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Vintage Coffee & Beverages 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 Vintage Coffee & Beverages 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 * 0.9508+0.528 * 1.0479+0.404 * 0.4529+0.892 * 1.7926+0.115 * 3.1762
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.079461-0.327 * 0.3875
=-1.02

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was ₹1,334 Mil.
Revenue was ₹5,530 Mil.
Gross Profit was ₹1,483 Mil.
Total Current Assets was ₹4,004 Mil.
Total Assets was ₹7,248 Mil.
Property, Plant and Equipment(Net PPE) was ₹2,292 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹60 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹915 Mil.
Long-Term Debt & Capital Lease Obligation was ₹563 Mil.
Net Income was ₹722 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹146 Mil.
Total Receivables was ₹783 Mil.
Revenue was ₹3,085 Mil.
Gross Profit was ₹867 Mil.
Total Current Assets was ₹2,124 Mil.
Total Assets was ₹4,094 Mil.
Property, Plant and Equipment(Net PPE) was ₹783 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹68 Mil.
Selling, General, & Admin. Expense(SGA) was ₹110 Mil.
Total Current Liabilities was ₹476 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1,678 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)
=(1333.927 / 5530.453) / (782.661 / 3085.208)
=0.241197 / 0.253682
=0.9508

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)
=(866.886 / 3085.208) / (1482.917 / 5530.453)
=0.280981 / 0.268137
=1.0479

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 - (4003.525 + 2292.126) / 7247.881) / (1 - (2123.582 + 783.023) / 4094.481)
=0.13138 / 0.290116
=0.4529

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
=5530.453 / 3085.208
=1.7926

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))
=(68.49 / (68.49 + 783.023)) / (59.554 / (59.554 + 2292.126))
=0.080433 / 0.025324
=3.1762

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 / 5530.453) / (110.089 / 3085.208)
=0 / 0.035683
=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)
=((563.058 + 914.698) / 7247.881) / ((1678.003 + 476.21) / 4094.481)
=0.203888 / 0.526126
=0.3875

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
=(721.929 - 0 - 146.008) / 7247.881
=0.079461

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.

Vintage Coffee & Beverages has a M-score of -1.02 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.02 mean?
Vintage Coffee & Beverages (BOM:538920) has a Beneish M-Score of -1.02 as of Jul. 05, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Vintage Coffee & Beverages and its competitors. According to the industry distribution chart, Vintage Coffee & Beverages ranks #100 out of 109 companies in the Beverages - Non-Alcoholic industry, placing it in the top 91.7%.
Is Vintage Coffee & Beverages' Beneish M-Score too high?
Vintage Coffee & Beverages' current Beneish M-Score is -1.02. Based on the distribution chart, Vintage Coffee & Beverages ranks #100 out of 109 companies in the Beverages - Non-Alcoholic industry, which is in the bottom quartile relative to peers. Overall, Vintage Coffee & Beverages has a GF Score™ of 86/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Vintage Coffee & Beverages' Beneish M-Score compare to KO and PEP?
According to the Beverages - Non-Alcoholic industry distribution chart, Vintage Coffee & Beverages ranks #100 out of 109 companies for Beneish M-Score. This places Vintage Coffee & Beverages in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Beverages - Non-Alcoholic company?
A good Beneish M-Score depends on the Beverages - Non-Alcoholic industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Vintage Coffee & Beverages and its competitors. Vintage Coffee & Beverages's current Beneish M-Score is -1.02. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Vintage Coffee & Beverages stock overvalued right now?
Based on GuruFocus' analysis, Vintage Coffee & Beverages (BOM:538920) is currently considered Modestly Undervalued. The stock's GF Value™ is ₹192.54, compared to a current price of ₹155.00 — trading 19.5% below its estimated fair value. The current Beneish M-Score is -1.02. Vintage Coffee & Beverages' overall GF Score™ is 86/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Vintage Coffee & Beverages (BOM:538920), the current Beneish M-Score is -1.02 as of Jul. 05, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Vintage Coffee & Beverages (BOM:538920) Overvalued in 2026?

Based on GuruFocus' analysis, Vintage Coffee & Beverages stock appears to be undervalued. The current stock price of ₹155.00 is trading 19.5% below its estimated GF Value™ of ₹192.54. GuruFocus considers Vintage Coffee & Beverages to be Modestly Undervalued.

Key valuation signals for BOM:538920:

  • Beneish M-Score: -1.02
  • GF Value™: ₹192.54 vs. price of ₹155.00 (19.5% below fair value)
  • GF Score™: 86/100 with 3 warning signs

No single metric tells the full story. See the BOM:538920 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Vintage Coffee & Beverages Business Description

Other Exchanges VINCOFE:India
Address No. 9-1-129/1, S.D. Road, 202, Oxford Plaza, Secunderabad, TG, IND, 500003
Vintage Coffee & Beverages Ltd is engaged in the manufacture of coffee products. Its product includes Spray dried and Agglomerated Instant coffee. The company has only one segment of activity of dealing in IT products.
86GF Score

Get the complete analysis for BOM:538920

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₹155.00
Price
₹192.54
GF Value