GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Apex Frozen Foods Ltd (BOM:540692) » Definitions » Beneish M-Score

Apex Frozen Foods (BOM:540692) Beneish M-Score : -2.45 (As of Dec. 12, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Apex Frozen Foods 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 -2.45 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:540692' s Beneish M-Score Range Over the Past 10 Years
Min: -4.26   Med: -2.14   Max: 4.12
Current: -2.45

During the past 11 years, the highest Beneish M-Score of Apex Frozen Foods was 4.12. The lowest was -4.26. And the median was -2.14.


Apex Frozen Foods Beneish M-Score Historical Data

The historical data trend for Apex Frozen Foods'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.

Apex Frozen Foods Beneish M-Score Chart

Apex Frozen Foods 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 -2.84 -1.81 -1.67 -2.61 -2.45

Apex Frozen Foods Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 - - -2.45 - -

Competitive Comparison of Apex Frozen Foods's Beneish M-Score

For the Farm Products subindustry, Apex Frozen Foods'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.


Apex Frozen Foods's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Apex Frozen Foods's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Apex Frozen Foods's Beneish M-Score falls into.



Apex Frozen Foods 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 Apex Frozen Foods 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 * 1.4382+0.528 * 1.0527+0.404 * 0.6417+0.892 * 0.7504+0.115 * 1.2711
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4273+4.679 * 0.005429-0.327 * 1.0624
=-2.45

* 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 ₹1,388 Mil.
Revenue was ₹7,590 Mil.
Gross Profit was ₹1,582 Mil.
Total Current Assets was ₹3,626 Mil.
Total Assets was ₹6,333 Mil.
Property, Plant and Equipment(Net PPE) was ₹2,598 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹148 Mil.
Selling, General, & Admin. Expense(SGA) was ₹57 Mil.
Total Current Liabilities was ₹1,206 Mil.
Long-Term Debt & Capital Lease Obligation was ₹74 Mil.
Net Income was ₹146 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹112 Mil.
Total Receivables was ₹1,286 Mil.
Revenue was ₹10,114 Mil.
Gross Profit was ₹2,219 Mil.
Total Current Assets was ₹3,336 Mil.
Total Assets was ₹6,140 Mil.
Property, Plant and Equipment(Net PPE) was ₹2,638 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹194 Mil.
Selling, General, & Admin. Expense(SGA) was ₹53 Mil.
Total Current Liabilities was ₹1,139 Mil.
Long-Term Debt & Capital Lease Obligation was ₹28 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)
=(1388.344 / 7589.882) / (1286.38 / 10114.328)
=0.18292 / 0.127184
=1.4382

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)
=(2219.341 / 10114.328) / (1582.031 / 7589.882)
=0.219425 / 0.208439
=1.0527

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 - (3625.626 + 2598.086) / 6333.137) / (1 - (3336.446 + 2638.142) / 6139.91)
=0.017278 / 0.026926
=0.6417

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
=7589.882 / 10114.328
=0.7504

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))
=(194.26 / (194.26 + 2638.142)) / (148.176 / (148.176 + 2598.086))
=0.068585 / 0.053956
=1.2711

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)
=(57.049 / 7589.882) / (53.265 / 10114.328)
=0.007516 / 0.005266
=1.4273

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)
=((73.52 + 1205.564) / 6333.137) / ((27.894 + 1139.382) / 6139.91)
=0.201967 / 0.190113
=1.0624

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
=(145.993 - 0 - 111.613) / 6333.137
=0.005429

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.

Apex Frozen Foods has a M-score of -2.45 suggests that the company is unlikely to be a manipulator.


Apex Frozen Foods Beneish M-Score Related Terms

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


Apex Frozen Foods Business Description

Traded in Other Exchanges
Address
Panasapadu, No. 3 - 160, East Godavari District, Kakinada, AP, IND, 533 005
Apex Frozen Foods Ltd is a producer and exporter of shelf-stable quality aquaculture products. The company supplies ready-to-cook products to food companies, retail chains, restaurants, club stores, and distributors spread across the developed markets of the USA and various European countries. It produces two kinds of shrimp namely the Whiteleg shrimp (Litopenaeus Vannamei) and the Black Tiger Shrimp (Penaeus Monodon). These products are sold under the brands of Bay Fresh, Bay Harvest, and BayPremium.

Apex Frozen Foods Headlines

No Headlines