GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Furnishings, Fixtures & Appliances » Stove Kraft Ltd (BOM:543260) » Definitions » Beneish M-Score

Stove Kraft (BOM:543260) Beneish M-Score : -3.03 (As of Dec. 12, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Stove Kraft 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 -3.03 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:543260' s Beneish M-Score Range Over the Past 10 Years
Min: -3.03   Med: -2.4   Max: -1.7
Current: -3.03

During the past 7 years, the highest Beneish M-Score of Stove Kraft was -1.70. The lowest was -3.03. And the median was -2.40.


Stove Kraft Beneish M-Score Historical Data

The historical data trend for Stove Kraft'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.

Stove Kraft Beneish M-Score Chart

Stove Kraft Annual Data
Trend Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial -2.53 -2.40 -1.70 -2.30 -3.03

Stove Kraft Quarterly Data
Mar19 Sep19 Mar20 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 - - -3.03 - -

Competitive Comparison of Stove Kraft's Beneish M-Score

For the Furnishings, Fixtures & Appliances subindustry, Stove Kraft'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.


Stove Kraft's Beneish M-Score Distribution in the Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, Stove Kraft's Beneish M-Score distribution charts can be found below:

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



Stove Kraft 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 Stove Kraft 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 * 0.9798+0.528 * 0.859+0.404 * 0.7379+0.892 * 1.0631+0.115 * 0.8577
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0796+4.679 * -0.071521-0.327 * 1.1316
=-3.03

* 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 ₹1,473 Mil.
Revenue was ₹13,370 Mil.
Gross Profit was ₹4,621 Mil.
Total Current Assets was ₹5,109 Mil.
Total Assets was ₹10,969 Mil.
Property, Plant and Equipment(Net PPE) was ₹5,367 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹493 Mil.
Selling, General, & Admin. Expense(SGA) was ₹1,132 Mil.
Total Current Liabilities was ₹5,300 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1,068 Mil.
Net Income was ₹341 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹1,126 Mil.
Total Receivables was ₹1,414 Mil.
Revenue was ₹12,576 Mil.
Gross Profit was ₹3,734 Mil.
Total Current Assets was ₹4,353 Mil.
Total Assets was ₹8,975 Mil.
Property, Plant and Equipment(Net PPE) was ₹4,075 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹317 Mil.
Selling, General, & Admin. Expense(SGA) was ₹986 Mil.
Total Current Liabilities was ₹4,181 Mil.
Long-Term Debt & Capital Lease Obligation was ₹423 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)
=(1472.74 / 13370) / (1413.83 / 12576.18)
=0.110153 / 0.112421
=0.9798

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)
=(3733.72 / 12576.18) / (4621.13 / 13370)
=0.296888 / 0.345634
=0.859

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 - (5109.02 + 5366.59) / 10968.65) / (1 - (4352.86 + 4075.15) / 8974.75)
=0.04495 / 0.06092
=0.7379

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
=13370 / 12576.18
=1.0631

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))
=(316.85 / (316.85 + 4075.15)) / (492.84 / (492.84 + 5366.59))
=0.072143 / 0.084111
=0.8577

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)
=(1132.04 / 13370) / (986.33 / 12576.18)
=0.08467 / 0.078428
=1.0796

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)
=((1067.51 + 5299.68) / 10968.65) / ((422.97 + 4180.78) / 8974.75)
=0.58049 / 0.512967
=1.1316

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
=(341.35 - 0 - 1125.84) / 10968.65
=-0.071521

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.

Stove Kraft has a M-score of -3.03 suggests that the company is unlikely to be a manipulator.


Stove Kraft Beneish M-Score Related Terms

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


Stove Kraft Business Description

Traded in Other Exchanges
Address
Mission Road, No.30, 2nd Cross, CSI Compound, Bengaluru, KA, IND, 560027
Stove Kraft Ltd is involved in the kitchen appliances industry. The business activity of the group includes manufacturing and sale of kitchen solutions under the Pigeon and Gilma brands. The company operates in single-segment 'Kitchen and Home appliances'. The company offers products including pressure cookers, non-stick cookware, gas and induction cooktops, mixer grinders, chimneys, and hobs among others. Geographically the company generates the majority of its revenue within India.

Stove Kraft Headlines

No Headlines