ICICI Lombard General Insurance Co 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 ICICI Lombard General Insurance Co 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 * 0.8717 | + | 0.528 * 1 | + | 0.404 * 1.0273 | + | 0.892 * 1.1215 | + | 0.115 * 1.0267 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0423 | + | 4.679 * -0.010286 | - | 0.327 * 0.9783 |
| = | -2.52 |
* 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 (Mar23) TTM: | Last Year (Mar22) TTM: |
Total Receivables was ₹98,556 Mil.
Revenue was ₹185,704 Mil.
Gross Profit was ₹185,704 Mil.
Total Current Assets was ₹100,576 Mil.
Total Assets was ₹550,862 Mil.
Property, Plant and Equipment(Net PPE) was ₹3,861 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹1,424 Mil.
Selling, General, & Admin. Expense(SGA) was ₹26,632 Mil.
Total Current Liabilities was ₹31,160 Mil.
Long-Term Debt & Capital Lease Obligation was ₹350 Mil.
Net Income was ₹17,291 Mil.
Gross Profit was ₹55 Mil.
Cash Flow from Operations was ₹22,901 Mil.
|
Total Receivables was ₹100,813 Mil.
Revenue was ₹165,591 Mil.
Gross Profit was ₹165,591 Mil.
Total Current Assets was ₹103,662 Mil.
Total Assets was ₹508,483 Mil.
Property, Plant and Equipment(Net PPE) was ₹3,699 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹1,414 Mil.
Selling, General, & Admin. Expense(SGA) was ₹22,785 Mil.
Total Current Liabilities was ₹27,180 Mil.
Long-Term Debt & Capital Lease Obligation was ₹2,550 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) |
| = | (98555.651 / 185704.485) | / | (100812.572 / 165590.896) |
| = | 0.530712 | / | 0.608805 |
| | = | 0.8717 |
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) |
| = | (165590.896 / 165590.896) | / | (185704.485 / 185704.485) |
| = | 1 | / | 1 |
| | = | 1 |
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 - (100575.523 + 3861.014) / 550862.044) | / | (1 - (103661.948 + 3698.706) / 508483.069) |
| = | 0.810413 | / | 0.788861 |
| | = | 1.0273 |
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 |
| = | 185704.485 | / | 165590.896 |
| | = | 1.1215 |
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)) |
| = | (1413.919 / (1413.919 + 3698.706)) | / | (1423.522 / (1423.522 + 3861.014)) |
| = | 0.276554 | / | 0.269375 |
| | = | 1.0267 |
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) |
| = | (26632.035 / 185704.485) | / | (22784.878 / 165590.896) |
| = | 0.143411 | / | 0.137597 |
| | = | 1.0423 |
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) |
| = | ((350 + 31160.403) / 550862.044) | / | ((2550 + 27179.971) / 508483.069) |
| = | 0.057202 | / | 0.058468 |
| | = | 0.9783 |
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 |
| = | (17290.519 - 55.217 | - | 22901.34) | / | 550862.044 |
| | = | -0.010286 |
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.
ICICI Lombard General Insurance Co has a M-score of -2.52 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
BOM:540716 has been successfully added to your