GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Sapphire Foods India Ltd (BOM:543397) » Definitions » Beneish M-Score

Sapphire Foods India (BOM:543397) Beneish M-Score : -2.37 (As of Mar. 29, 2025)


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

What is Sapphire Foods 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.

Good Sign:

Beneish M-Score -2.37 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:543397' s Beneish M-Score Range Over the Past 10 Years
Min: -2.38   Med: -2.05   Max: -0.7
Current: -2.37

During the past 6 years, the highest Beneish M-Score of Sapphire Foods India was -0.70. The lowest was -2.38. And the median was -2.05.


Sapphire Foods India Beneish M-Score Historical Data

The historical data trend for Sapphire Foods 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.

Sapphire Foods India Beneish M-Score Chart

Sapphire Foods India Annual Data
Trend Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial - - -0.97 -2.09 -2.04

Sapphire Foods India Quarterly Data
Mar19 Mar20 Jun20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -1.42 -2.04 -2.06 -2.38 -2.37

Competitive Comparison of Sapphire Foods India's Beneish M-Score

For the Restaurants subindustry, Sapphire Foods 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.


Sapphire Foods India's Beneish M-Score Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Sapphire Foods India's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sapphire Foods India's Beneish M-Score falls into.


;
;

Sapphire Foods 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 Sapphire Foods 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 * 1.0159+0.528 * 1.0083+0.404 * 0.9217+0.892 * 1.1119+0.115 * 0.9378
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.006792-0.327 * 1.019
=-2.37

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was ₹322 Mil.
Revenue was 7565.37 + 6956.97 + 7182.89 + 6253.77 = ₹27,959 Mil.
Gross Profit was 4205.62 + 3832.42 + 3977.58 + 2165.68 = ₹14,181 Mil.
Total Current Assets was ₹4,450 Mil.
Total Assets was ₹29,228 Mil.
Property, Plant and Equipment(Net PPE) was ₹20,450 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹3,660 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹4,724 Mil.
Long-Term Debt & Capital Lease Obligation was ₹10,713 Mil.
Net Income was 119.84 + -30.37 + 85.15 + 23.9 = ₹199 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₹0 Mil.
Cash Flow from Operations was 0 + 0 + 0 + 0 = ₹0 Mil.
Total Receivables was ₹285 Mil.
Revenue was 6655.6 + 6426.4 + 6543.84 + 5518.99 = ₹25,145 Mil.
Gross Profit was 3709.51 + 3541.98 + 3632.88 + 1975.3 = ₹12,860 Mil.
Total Current Assets was ₹4,498 Mil.
Total Assets was ₹27,557 Mil.
Property, Plant and Equipment(Net PPE) was ₹18,632 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹3,092 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹5,679 Mil.
Long-Term Debt & Capital Lease Obligation was ₹8,604 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)
=(322.38 / 27959) / (285.38 / 25144.83)
=0.01153 / 0.011349
=1.0159

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)
=(12859.67 / 25144.83) / (14181.3 / 27959)
=0.511424 / 0.507218
=1.0083

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 - (4450.09 + 20449.98) / 29228.36) / (1 - (4498.2 + 18631.59) / 27557.16)
=0.148085 / 0.160661
=0.9217

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
=27959 / 25144.83
=1.1119

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))
=(3092.38 / (3092.38 + 18631.59)) / (3659.61 / (3659.61 + 20449.98))
=0.142349 / 0.151791
=0.9378

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)
=(0 / 27959) / (0 / 25144.83)
=0 / 0
=1

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)
=((10713.11 + 4723.72) / 29228.36) / ((8603.77 + 5678.54) / 27557.16)
=0.528146 / 0.518279
=1.019

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
=(198.52 - 0 - 0) / 29228.36
=0.006792

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.

Sapphire Foods India has a M-score of -2.37 suggests that the company is unlikely to be a manipulator.


Sapphire Foods India Beneish M-Score Related Terms

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


Sapphire Foods India Business Description

Traded in Other Exchanges
Address
Mindspace, Link Road, 702, Prism Tower, A Wing, Goregaon (West), Mumbai, MH, IND, 400 062
Sapphire Foods India Ltd is the largest franchisee of Yum! Brands in the Indian subcontinent, with a track record of successfully operating more than Four hundred KFC, Pizza Hut, and Taco Bell restaurants across India, Sri Lanka, and the Maldives. Its business activity majorly falls within a single business and geographical segment which is Food and Beverages.

Sapphire Foods India Headlines

No Headlines