GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » G M Polyplast Ltd (BOM:543239) » Definitions » Beneish M-Score

G M Polyplast (BOM:543239) Beneish M-Score : -2.19 (As of Sep. 26, 2024)


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

What is G M Polyplast 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 -2.19 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:543239' s Beneish M-Score Range Over the Past 10 Years
Min: -2.61   Med: -2.19   Max: -1.04
Current: -2.19

During the past 7 years, the highest Beneish M-Score of G M Polyplast was -1.04. The lowest was -2.61. And the median was -2.19.


G M Polyplast Beneish M-Score Historical Data

The historical data trend for G M Polyplast'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.

G M Polyplast Beneish M-Score Chart

G M Polyplast Annual Data
Trend Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial -2.61 -1.04 -2.52 -1.61 -2.19

G M Polyplast Semi-Annual Data
Mar18 Mar19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only -2.52 - -1.61 - -2.19

Competitive Comparison of G M Polyplast's Beneish M-Score

For the Specialty Chemicals subindustry, G M Polyplast'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.


G M Polyplast's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, G M Polyplast's Beneish M-Score distribution charts can be found below:

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



G M Polyplast 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 G M Polyplast 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 * 1.0702+0.528 * 0.8055+0.404 * 0.7333+0.892 * 1.1187+0.115 * 1.0348
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9975+4.679 * 0.051236-0.327 * 0.7411
=-2.19

* 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 ₹192.9 Mil.
Revenue was ₹920.2 Mil.
Gross Profit was ₹192.5 Mil.
Total Current Assets was ₹339.6 Mil.
Total Assets was ₹414.4 Mil.
Property, Plant and Equipment(Net PPE) was ₹60.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹12.9 Mil.
Selling, General, & Admin. Expense(SGA) was ₹7.7 Mil.
Total Current Liabilities was ₹85.2 Mil.
Long-Term Debt & Capital Lease Obligation was ₹8.1 Mil.
Net Income was ₹70.9 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹49.6 Mil.
Total Receivables was ₹161.1 Mil.
Revenue was ₹822.6 Mil.
Gross Profit was ₹138.6 Mil.
Total Current Assets was ₹296.1 Mil.
Total Assets was ₹368.6 Mil.
Property, Plant and Equipment(Net PPE) was ₹54.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹12.2 Mil.
Selling, General, & Admin. Expense(SGA) was ₹6.9 Mil.
Total Current Liabilities was ₹108.6 Mil.
Long-Term Debt & Capital Lease Obligation was ₹3.4 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)
=(192.858 / 920.191) / (161.09 / 822.573)
=0.209585 / 0.195837
=1.0702

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)
=(138.648 / 822.573) / (192.548 / 920.191)
=0.168554 / 0.209248
=0.8055

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 - (339.567 + 60.214) / 414.418) / (1 - (296.081 + 54.812) / 368.649)
=0.035319 / 0.048165
=0.7333

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
=920.191 / 822.573
=1.1187

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))
=(12.206 / (12.206 + 54.812)) / (12.862 / (12.862 + 60.214))
=0.18213 / 0.176009
=1.0348

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)
=(7.683 / 920.191) / (6.885 / 822.573)
=0.008349 / 0.00837
=0.9975

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)
=((8.098 + 85.186) / 414.418) / ((3.395 + 108.579) / 368.649)
=0.225096 / 0.303741
=0.7411

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
=(70.865 - 0 - 49.632) / 414.418
=0.051236

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.

G M Polyplast has a M-score of -2.19 suggests that the company is unlikely to be a manipulator.


G M Polyplast Beneish M-Score Related Terms

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


G M Polyplast Business Description

Traded in Other Exchanges
N/A
Address
Kondiviti Road, Near Camlin, A/66, New Empire Industial Estate, JB Nagar andheri (East), Mumbai, MH, IND, 400059
G M Polyplast Ltd is a manufacturer of HIPS, ABS, PET, PP, HDPE Sheets, and Granules. The company's products include Sheet - ABS sheets, HIPS sheets, PET sheets, HDPE sheets, PP sheets, and ESD materials and Granule - PP granule, ABS granule, HIPS granule, & HDPE granules.

G M Polyplast Headlines

No Headlines