GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Droneacharya Aerial Innovations Ltd (BOM:543713) » Definitions » Beneish M-Score

Droneacharya Aerial Innovations (BOM:543713) Beneish M-Score : -1.15 (As of Jun. 23, 2024)


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

What is Droneacharya Aerial Innovations 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 -1.15 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:543713' s Beneish M-Score Range Over the Past 10 Years
Min: -1.15   Med: 9.72   Max: 20.58
Current: -1.15

During the past 5 years, the highest Beneish M-Score of Droneacharya Aerial Innovations was 20.58. The lowest was -1.15. And the median was 9.72.


Droneacharya Aerial Innovations Beneish M-Score Historical Data

The historical data trend for Droneacharya Aerial Innovations'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.

Droneacharya Aerial Innovations Beneish M-Score Chart

Droneacharya Aerial Innovations Annual Data
Trend Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
- - - 20.58 -1.15

Droneacharya Aerial Innovations Semi-Annual Data
Mar20 Mar21 Mar22 Sep22 Mar23 Sep23 Mar24
Beneish M-Score Get a 7-Day Free Trial - - 20.58 - -1.15

Competitive Comparison of Droneacharya Aerial Innovations's Beneish M-Score

For the Computer Hardware subindustry, Droneacharya Aerial Innovations'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.


Droneacharya Aerial Innovations's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Droneacharya Aerial Innovations's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Droneacharya Aerial Innovations's Beneish M-Score falls into.



Droneacharya Aerial Innovations 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 Droneacharya Aerial Innovations 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 * 1.349+0.528 * 0.8806+0.404 * 0.8134+0.892 * 1.8984+0.115 * 0.5838
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.086011-0.327 * 1.0387
=-1.15

* 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 ₹288.7 Mil.
Revenue was ₹352.5 Mil.
Gross Profit was ₹275.6 Mil.
Total Current Assets was ₹362.0 Mil.
Total Assets was ₹761.6 Mil.
Property, Plant and Equipment(Net PPE) was ₹25.4 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹39.3 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0.0 Mil.
Total Current Liabilities was ₹34.4 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1.8 Mil.
Net Income was ₹60.8 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹-4.7 Mil.
Total Receivables was ₹112.7 Mil.
Revenue was ₹185.7 Mil.
Gross Profit was ₹127.8 Mil.
Total Current Assets was ₹259.5 Mil.
Total Assets was ₹697.2 Mil.
Property, Plant and Equipment(Net PPE) was ₹16.6 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹9.1 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0.0 Mil.
Total Current Liabilities was ₹31.9 Mil.
Long-Term Debt & Capital Lease Obligation was ₹0.0 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)
=(288.695 / 352.528) / (112.726 / 185.695)
=0.818928 / 0.607049
=1.349

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)
=(127.841 / 185.695) / (275.614 / 352.528)
=0.688446 / 0.781822
=0.8806

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 - (361.967 + 25.431) / 761.596) / (1 - (259.487 + 16.555) / 697.188)
=0.491334 / 0.604064
=0.8134

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
=352.528 / 185.695
=1.8984

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))
=(9.083 / (9.083 + 16.555)) / (39.256 / (39.256 + 25.431))
=0.354279 / 0.606861
=0.5838

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 / 352.528) / (0 / 185.695)
=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)
=((1.829 + 34.396) / 761.596) / ((0 + 31.926) / 697.188)
=0.047565 / 0.045793
=1.0387

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
=(60.798 - 0 - -4.708) / 761.596
=0.086011

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.

Droneacharya Aerial Innovations has a M-score of -1.15 signals that the company is likely to be a manipulator.


Droneacharya Aerial Innovations Beneish M-Score Related Terms

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


Droneacharya Aerial Innovations (BOM:543713) Business Description

Traded in Other Exchanges
N/A
Address
New No. 51, (Old No.14) Richmond Road, Cabin No. - 10, 5th Floor, IndiQube Penta, Bangalore, KA, IND, 560025
Droneacharya Aerial Innovations Ltd provides high-end ecosystem of Drone solutions for multi-sensor Drone surveys, data processing of Drone data using robust high configuration workstations, The main operations of the company are Imparting the Drone operation Training, Drone supply and Maintenance services , Management Consultancy and training services. Drone pilot training & specialized GIS training. The company's offerings can be classified into four broad categories namely, Training, Services, Surveillance and others.

Droneacharya Aerial Innovations (BOM:543713) Headlines

No Headlines