GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Distribution » Samrat Forgings Ltd (BOM:543229) » Definitions » Beneish M-Score

Samrat Forgings (BOM:543229) Beneish M-Score : -3.10 (As of Dec. 11, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Samrat Forgings 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 -3.1 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:543229' s Beneish M-Score Range Over the Past 10 Years
Min: -3.14   Med: -2.93   Max: -1.8
Current: -3.1

During the past 11 years, the highest Beneish M-Score of Samrat Forgings was -1.80. The lowest was -3.14. And the median was -2.93.


Samrat Forgings Beneish M-Score Historical Data

The historical data trend for Samrat Forgings'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.

Samrat Forgings Beneish M-Score Chart

Samrat Forgings 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 -3.14 -1.80 -3.02 -2.56 -3.10

Samrat Forgings 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 - - -3.10 - -

Competitive Comparison of Samrat Forgings's Beneish M-Score

For the Industrial Distribution subindustry, Samrat Forgings'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.


Samrat Forgings's Beneish M-Score Distribution in the Industrial Distribution Industry

For the Industrial Distribution industry and Industrials sector, Samrat Forgings's Beneish M-Score distribution charts can be found below:

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



Samrat Forgings 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 Samrat Forgings 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 * 1.0138+0.528 * 0.9318+0.404 * 0.7495+0.892 * 0.8936+0.115 * 1.1633
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7736+4.679 * -0.095711-0.327 * 1.0231
=-3.10

* 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 ₹212 Mil.
Revenue was ₹1,620 Mil.
Gross Profit was ₹401 Mil.
Total Current Assets was ₹780 Mil.
Total Assets was ₹1,508 Mil.
Property, Plant and Equipment(Net PPE) was ₹714 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹36 Mil.
Selling, General, & Admin. Expense(SGA) was ₹36 Mil.
Total Current Liabilities was ₹744 Mil.
Long-Term Debt & Capital Lease Obligation was ₹400 Mil.
Net Income was ₹30 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹174 Mil.
Total Receivables was ₹234 Mil.
Revenue was ₹1,813 Mil.
Gross Profit was ₹418 Mil.
Total Current Assets was ₹720 Mil.
Total Assets was ₹1,273 Mil.
Property, Plant and Equipment(Net PPE) was ₹538 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹32 Mil.
Selling, General, & Admin. Expense(SGA) was ₹52 Mil.
Total Current Liabilities was ₹636 Mil.
Long-Term Debt & Capital Lease Obligation was ₹308 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)
=(211.683 / 1620.283) / (233.659 / 1813.145)
=0.130646 / 0.128869
=1.0138

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)
=(417.812 / 1813.145) / (400.714 / 1620.283)
=0.230435 / 0.247311
=0.9318

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 - (780.231 + 714.027) / 1508.378) / (1 - (719.658 + 537.861) / 1273.424)
=0.009361 / 0.01249
=0.7495

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
=1620.283 / 1813.145
=0.8936

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))
=(32.223 / (32.223 + 537.861)) / (36.466 / (36.466 + 714.027))
=0.056523 / 0.048589
=1.1633

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)
=(36.169 / 1620.283) / (52.32 / 1813.145)
=0.022323 / 0.028856
=0.7736

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)
=((399.999 + 744.131) / 1508.378) / ((307.771 + 636.368) / 1273.424)
=0.758517 / 0.741418
=1.0231

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
=(29.741 - 0 - 174.11) / 1508.378
=-0.095711

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.

Samrat Forgings has a M-score of -3.10 suggests that the company is unlikely to be a manipulator.


Samrat Forgings Beneish M-Score Related Terms

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


Samrat Forgings Business Description

Traded in Other Exchanges
N/A
Address
Chandigarh - Ambala Highway, Village and Post Office Ghollu Majra, Tehsil Derabassi, District Mohali, Chandigarh, PB, IND, 140 506
Samrat Forgings Ltd is a supplier of quality forging equipment in India. It offers farm equipment, locomotive equipment, automotive equipment, earth moving and construction equipment, and others.

Samrat Forgings Headlines

No Headlines