GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Shine Fashions (India) Ltd (BOM:543244) » Definitions » Beneish M-Score

Shine Fashions (India) (BOM:543244) Beneish M-Score : -1.13 (As of Dec. 13, 2024)


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

What is Shine Fashions (India) 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.

Warning Sign:

Beneish M-Score -1.13 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Shine Fashions (India)'s Beneish M-Score or its related term are showing as below:

BOM:543244' s Beneish M-Score Range Over the Past 10 Years
Min: -1.81   Med: -1.19   Max: -1.13
Current: -1.13

During the past 5 years, the highest Beneish M-Score of Shine Fashions (India) was -1.13. The lowest was -1.81. And the median was -1.19.


Shine Fashions (India) Beneish M-Score Historical Data

The historical data trend for Shine Fashions (India)'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.

Shine Fashions (India) Beneish M-Score Chart

Shine Fashions (India) Annual Data
Trend Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
- - -1.19 -1.81 -1.13

Shine Fashions (India) Semi-Annual Data
Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only - -1.81 - -1.13 -

Competitive Comparison of Shine Fashions (India)'s Beneish M-Score

For the Textile Manufacturing subindustry, Shine Fashions (India)'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.


Shine Fashions (India)'s Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Shine Fashions (India)'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shine Fashions (India)'s Beneish M-Score falls into.



Shine Fashions (India) 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 Shine Fashions (India) 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 * 0.6622+0.528 * 0.9993+0.404 * 0.3028+0.892 * 2.5695+0.115 * 1.1153
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5196+4.679 * 0.110605-0.327 * 1.2224
=-1.13

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ₹175.6 Mil.
Revenue was ₹541.3 Mil.
Gross Profit was ₹70.5 Mil.
Total Current Assets was ₹253.2 Mil.
Total Assets was ₹255.6 Mil.
Property, Plant and Equipment(Net PPE) was ₹2.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹0.2 Mil.
Selling, General, & Admin. Expense(SGA) was ₹4.4 Mil.
Total Current Liabilities was ₹150.5 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1.7 Mil.
Net Income was ₹39.1 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹10.8 Mil.
Total Receivables was ₹103.2 Mil.
Revenue was ₹210.7 Mil.
Gross Profit was ₹27.4 Mil.
Total Current Assets was ₹122.4 Mil.
Total Assets was ₹124.7 Mil.
Property, Plant and Equipment(Net PPE) was ₹1.6 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹0.2 Mil.
Selling, General, & Admin. Expense(SGA) was ₹3.3 Mil.
Total Current Liabilities was ₹59.0 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1.7 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)
=(175.564 / 541.283) / (103.176 / 210.656)
=0.324348 / 0.489784
=0.6622

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)
=(27.427 / 210.656) / (70.52 / 541.283)
=0.130198 / 0.130283
=0.9993

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 - (253.228 + 1.962) / 255.622) / (1 - (122.406 + 1.618) / 124.72)
=0.00169 / 0.005581
=0.3028

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
=541.283 / 210.656
=2.5695

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))
=(0.222 / (0.222 + 1.618)) / (0.238 / (0.238 + 1.962))
=0.120652 / 0.108182
=1.1153

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)
=(4.425 / 541.283) / (3.314 / 210.656)
=0.008175 / 0.015732
=0.5196

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)
=((1.733 + 150.531) / 255.622) / ((1.733 + 59.041) / 124.72)
=0.595661 / 0.487284
=1.2224

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
=(39.095 - 0 - 10.822) / 255.622
=0.110605

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.

Shine Fashions (India) has a M-score of -1.13 signals that the company is likely to be a manipulator.


Shine Fashions (India) Beneish M-Score Related Terms

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


Shine Fashions (India) Business Description

Traded in Other Exchanges
N/A
Address
L.B.S.Road,Opposite Veena Nagar, 912, 9th Floor, Runwal R Square, Mulund west, Mumbai, MH, IND, 400 080
Shine Fashions (India) Ltd imports, supplies, and trades non-woven interlining fabrics, woven fusible interlinings, and microdot fusible interlinings. The company's product portfolio includes Hot Web Adhesive; Woven Stretch Interlining; Cap Interlining; Tricot; Non-Woven Interlining; Cotton Fusible Interlining; and Trafetta. It offers products in white, off-white, black, and charcoal.

Shine Fashions (India) Headlines

No Headlines