GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Goyal Aluminiums Ltd (BOM:541152) » Definitions » Beneish M-Score

Goyal Aluminiums (BOM:541152) Beneish M-Score : -3.13 (As of May. 16, 2024)


View and export this data going back to 2018. Start your Free Trial

What is Goyal Aluminiums 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 -3.13 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:541152' s Beneish M-Score Range Over the Past 10 Years
Min: -108.25   Med: -2.58   Max: 12.02
Current: -3.13

During the past 7 years, the highest Beneish M-Score of Goyal Aluminiums was 12.02. The lowest was -108.25. And the median was -2.58.


Goyal Aluminiums Beneish M-Score Historical Data

The historical data trend for Goyal Aluminiums'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.

Goyal Aluminiums Beneish M-Score Chart

Goyal Aluminiums Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Beneish M-Score
Get a 7-Day Free Trial -2.03 - -108.25 12.02 -3.13

Goyal Aluminiums Quarterly Data
Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Dec22 Mar23 Jun23 Dec23
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 - - -3.13 - -

Competitive Comparison of Goyal Aluminiums's Beneish M-Score

For the Aluminum subindustry, Goyal Aluminiums'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.


Goyal Aluminiums's Beneish M-Score Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Goyal Aluminiums's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Goyal Aluminiums's Beneish M-Score falls into.



Goyal Aluminiums 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 Goyal Aluminiums 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 * 0.5367+0.528 * 0.5101+0.404 * 2.901+0.892 * 0.8006+0.115 * 0.9942
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.2545+4.679 * -0.116956-0.327 * 0.3518
=-3.13

* 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 ₹127.7 Mil.
Revenue was ₹659.9 Mil.
Gross Profit was ₹43.6 Mil.
Total Current Assets was ₹190.2 Mil.
Total Assets was ₹218.2 Mil.
Property, Plant and Equipment(Net PPE) was ₹4.1 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹2.0 Mil.
Selling, General, & Admin. Expense(SGA) was ₹2.0 Mil.
Total Current Liabilities was ₹36.4 Mil.
Long-Term Debt & Capital Lease Obligation was ₹7.1 Mil.
Net Income was ₹21.7 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹47.2 Mil.
Total Receivables was ₹297.1 Mil.
Revenue was ₹824.3 Mil.
Gross Profit was ₹27.8 Mil.
Total Current Assets was ₹334.6 Mil.
Total Assets was ₹352.9 Mil.
Property, Plant and Equipment(Net PPE) was ₹5.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹2.4 Mil.
Selling, General, & Admin. Expense(SGA) was ₹1.1 Mil.
Total Current Liabilities was ₹185.8 Mil.
Long-Term Debt & Capital Lease Obligation was ₹14.1 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)
=(127.662 / 659.901) / (297.13 / 824.261)
=0.193456 / 0.36048
=0.5367

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)
=(27.781 / 824.261) / (43.601 / 659.901)
=0.033704 / 0.066072
=0.5101

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 - (190.233 + 4.058) / 218.184) / (1 - (334.558 + 5.026) / 352.906)
=0.109508 / 0.037749
=2.901

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
=659.901 / 824.261
=0.8006

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))
=(2.413 / (2.413 + 5.026)) / (1.965 / (1.965 + 4.058))
=0.324372 / 0.326249
=0.9942

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)
=(1.964 / 659.901) / (1.088 / 824.261)
=0.002976 / 0.00132
=2.2545

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)
=((7.066 + 36.414) / 218.184) / ((14.113 + 185.778) / 352.906)
=0.199281 / 0.566414
=0.3518

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
=(21.689 - 0 - 47.207) / 218.184
=-0.116956

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.

Goyal Aluminiums has a M-score of -3.13 suggests that the company is unlikely to be a manipulator.


Goyal Aluminiums Beneish M-Score Related Terms

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


Goyal Aluminiums (BOM:541152) Business Description

Traded in Other Exchanges
Address
Chuna Mandi, 2814/6 Ground Floor, Paharganj, New Delhi, IND, 110055
Goyal Aluminiums Ltd is engaged in trading Aluminium Sheets, Aluminium Coils, Aluminium Sections, Glass, Fabric, and Printing Machines.

Goyal Aluminiums (BOM:541152) Headlines

No Headlines