GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Vinny Overseas Ltd (BOM:543670) » Definitions » Beneish M-Score

Vinny Overseas (BOM:543670) Beneish M-Score : -1.82 (As of Mar. 24, 2025)


View and export this data going back to 2022. Start your Free Trial

What is Vinny Overseas 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 -1.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:543670' s Beneish M-Score Range Over the Past 10 Years
Min: -3.52   Med: -2.8   Max: -0.67
Current: -1.82

During the past 11 years, the highest Beneish M-Score of Vinny Overseas was -0.67. The lowest was -3.52. And the median was -2.80.


Vinny Overseas Beneish M-Score Historical Data

The historical data trend for Vinny Overseas'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.

Vinny Overseas Beneish M-Score Chart

Vinny Overseas 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 -3.52 -3.12 -2.80 -3.20 -1.82

Vinny Overseas Quarterly Data
Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 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 - -1.82 - - -

Competitive Comparison of Vinny Overseas's Beneish M-Score

For the Textile Manufacturing subindustry, Vinny Overseas'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.


Vinny Overseas's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Vinny Overseas's Beneish M-Score distribution charts can be found below:

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



Vinny Overseas 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 Vinny Overseas 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 * 0.7936+0.528 * 0.9213+0.404 * 5.2038+0.892 * 1.0588+0.115 * 1.0794
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9504+4.679 * -0.1918-0.327 * 0.9296
=-1.82

* 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 ₹208 Mil.
Revenue was ₹1,115 Mil.
Gross Profit was ₹167 Mil.
Total Current Assets was ₹356 Mil.
Total Assets was ₹661 Mil.
Property, Plant and Equipment(Net PPE) was ₹276 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹47 Mil.
Selling, General, & Admin. Expense(SGA) was ₹18 Mil.
Total Current Liabilities was ₹310 Mil.
Long-Term Debt & Capital Lease Obligation was ₹30 Mil.
Net Income was ₹35 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹162 Mil.
Total Receivables was ₹247 Mil.
Revenue was ₹1,053 Mil.
Gross Profit was ₹145 Mil.
Total Current Assets was ₹407 Mil.
Total Assets was ₹629 Mil.
Property, Plant and Equipment(Net PPE) was ₹216 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹41 Mil.
Selling, General, & Admin. Expense(SGA) was ₹18 Mil.
Total Current Liabilities was ₹277 Mil.
Long-Term Debt & Capital Lease Obligation was ₹71 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)
=(207.962 / 1114.582) / (247.495 / 1052.67)
=0.186583 / 0.235112
=0.7936

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)
=(145.445 / 1052.67) / (167.153 / 1114.582)
=0.138168 / 0.149969
=0.9213

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 - (355.978 + 275.593) / 660.631) / (1 - (407.486 + 216.186) / 628.989)
=0.043988 / 0.008453
=5.2038

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
=1114.582 / 1052.67
=1.0588

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))
=(40.769 / (40.769 + 216.186)) / (47.492 / (47.492 + 275.593))
=0.158662 / 0.146995
=1.0794

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)
=(17.881 / 1114.582) / (17.77 / 1052.67)
=0.016043 / 0.016881
=0.9504

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)
=((29.885 + 309.865) / 660.631) / ((71.443 + 276.522) / 628.989)
=0.514281 / 0.553213
=0.9296

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
=(35.445 - 0 - 162.154) / 660.631
=-0.1918

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.

Vinny Overseas has a M-score of -1.82 suggests that the company is unlikely to be a manipulator.


Vinny Overseas Beneish M-Score Related Terms

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


Vinny Overseas Business Description

Traded in Other Exchanges
Address
C/O. Vinny Overseas Limited, Narol-Isanpur Road, Behind International Hotel, Narol, Ahmedabad, GJ, IND, 382405
Vinny Overseas Ltd is an Indian firm carrying on the business of Textile products. The products of the company include cotton fabrics, PV blended, PC blended Rayon, Denims, and polyester. Substantial revenue is generated from the manufactured cloth sales.

Vinny Overseas Headlines

No Headlines