GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Future Supply Chain Solutions Ltd (BOM:540798) » Definitions » Beneish M-Score

Future Supply Chain Solutions (BOM:540798) Beneish M-Score : 0.00 (As of May. 27, 2024)


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

What is Future Supply Chain Solutions 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.

The historical rank and industry rank for Future Supply Chain Solutions's Beneish M-Score or its related term are showing as below:

During the past 10 years, the highest Beneish M-Score of Future Supply Chain Solutions was 0.00. The lowest was 0.00. And the median was 0.00.


Future Supply Chain Solutions Beneish M-Score Historical Data

The historical data trend for Future Supply Chain Solutions'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.

Future Supply Chain Solutions Beneish M-Score Chart

Future Supply Chain Solutions Annual Data
Trend Mar13 Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.69 -1.93 -0.59 -4.53 -9.01

Future Supply Chain Solutions Quarterly Data
Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22
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 - - - -9.01 -

Competitive Comparison of Future Supply Chain Solutions's Beneish M-Score

For the Integrated Freight & Logistics subindustry, Future Supply Chain Solutions'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.


Future Supply Chain Solutions's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Future Supply Chain Solutions's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Future Supply Chain Solutions's Beneish M-Score falls into.



Future Supply Chain Solutions 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 Future Supply Chain Solutions 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 * 0.155+0.528 * -1.6309+0.404 * 2.5263+0.892 * 1.3052+0.115 * 0.7672
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -1.102505-0.327 * 1.7261
=-9.01

* 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 (Mar22) TTM:Last Year (Mar21) TTM:
Total Receivables was ₹1,914 Mil.
Revenue was ₹6,088 Mil.
Gross Profit was ₹418 Mil.
Total Current Assets was ₹2,779 Mil.
Total Assets was ₹7,645 Mil.
Property, Plant and Equipment(Net PPE) was ₹4,092 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹1,368 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹5,979 Mil.
Long-Term Debt & Capital Lease Obligation was ₹3,006 Mil.
Net Income was ₹-6,979 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹1,449 Mil.
Total Receivables was ₹9,459 Mil.
Revenue was ₹4,664 Mil.
Gross Profit was ₹-522 Mil.
Total Current Assets was ₹10,196 Mil.
Total Assets was ₹17,858 Mil.
Property, Plant and Equipment(Net PPE) was ₹6,947 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹1,653 Mil.
Selling, General, & Admin. Expense(SGA) was ₹12 Mil.
Total Current Liabilities was ₹5,943 Mil.
Long-Term Debt & Capital Lease Obligation was ₹6,215 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)
=(1914.053 / 6087.561) / (9458.823 / 4664.146)
=0.31442 / 2.027986
=0.155

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)
=(-521.891 / 4664.146) / (417.652 / 6087.561)
=-0.111894 / 0.068607
=-1.6309

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 - (2779.041 + 4092.461) / 7644.695) / (1 - (10196.05 + 6946.779) / 17857.778)
=0.101141 / 0.040036
=2.5263

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
=6087.561 / 4664.146
=1.3052

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))
=(1653.181 / (1653.181 + 6946.779)) / (1368.28 / (1368.28 + 4092.461))
=0.192231 / 0.250567
=0.7672

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 / 6087.561) / (11.761 / 4664.146)
=0 / 0.002522
=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)
=((3005.577 + 5978.917) / 7644.695) / ((6215.426 + 5943.289) / 17857.778)
=1.175259 / 0.680864
=1.7261

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
=(-6979.065 - 0 - 1449.247) / 7644.695
=-1.102505

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.

Future Supply Chain Solutions has a M-score of -9.01 suggests that the company is unlikely to be a manipulator.


Future Supply Chain Solutions Beneish M-Score Related Terms

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


Future Supply Chain Solutions (BOM:540798) Business Description

Traded in Other Exchanges
N/A
Address
Western Express Highway, 3rd Floor, 349 Business Point, Andheri (East), Mumbai, MH, IND, 400 069
Future Supply Chain Solutions Ltd is an India based supply chain and logistics service provider. The company offers automated and IT-enabled warehousing, distribution and other logistics solutions. It serves various sectors such as retail, fashion and apparel, automotive and engineering, food and beverage, fast-moving consumer goods (FMCG), e-commerce, healthcare, electronics and technology, home and furniture and ATMs. The company focuses on areas that include Contract Logistics, Express Logistics, and Temperature-Controlled Logistics.

Future Supply Chain Solutions (BOM:540798) Headlines

No Headlines