Maiden Forgings Beneish M-Score Historical Data
The historical data trend for Maiden Forgings'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.
Maiden Forgings Beneish M-Score Chart
|
Maiden Forgings Annual Data
|
|
Trend |
Mar20 |
Mar21 |
Mar22 |
Mar23 |
Mar24 |
| Beneish M-Score |
|
- |
- |
-2.37 |
-2.89 |
-1.76 |
|
Maiden Forgings Semi-Annual Data
|
|
Mar20 |
Mar21 |
Mar22 |
Sep22 |
Mar23 |
Sep23 |
Mar24 |
Sep24 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
- |
-2.89 |
- |
-1.76 |
- |
Competitive Comparison of Maiden Forgings's Beneish M-Score
For the Metal Fabrication subindustry, Maiden Forgings'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.
Maiden Forgings's Beneish M-Score Distribution in the Industrial Products Industry
For the Industrial Products industry and Industrials sector, Maiden Forgings's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Maiden Forgings's Beneish M-Score falls into.
Maiden Forgings 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 Maiden Forgings 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 * 0.8353 | + | 0.528 * 1.025 | + | 0.404 * 1.1654 | + | 0.892 * 1.0692 | + | 0.115 * 0.8165 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0369 | + | 4.679 * 0.146076 | - | 0.327 * 0.7684 |
| = | -1.76 |
* 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 ₹228 Mil.
Revenue was ₹2,361 Mil.
Gross Profit was ₹296 Mil.
Total Current Assets was ₹1,120 Mil.
Total Assets was ₹1,486 Mil.
Property, Plant and Equipment(Net PPE) was ₹294 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹44 Mil.
Selling, General, & Admin. Expense(SGA) was ₹33 Mil.
Total Current Liabilities was ₹618 Mil.
Long-Term Debt & Capital Lease Obligation was ₹152 Mil.
Net Income was ₹97 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹-120 Mil.
|
Total Receivables was ₹256 Mil.
Revenue was ₹2,208 Mil.
Gross Profit was ₹284 Mil.
Total Current Assets was ₹923 Mil.
Total Assets was ₹1,268 Mil.
Property, Plant and Equipment(Net PPE) was ₹292 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹35 Mil.
Selling, General, & Admin. Expense(SGA) was ₹30 Mil.
Total Current Liabilities was ₹683 Mil.
Long-Term Debt & Capital Lease Obligation was ₹172 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) |
| = | (228.477 / 2360.954) | / | (255.832 / 2208.196) |
| = | 0.096773 | / | 0.115856 |
| | = | 0.8353 |
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) |
| = | (283.52 / 2208.196) | / | (295.75 / 2360.954) |
| = | 0.128394 | / | 0.125267 |
| | = | 1.025 |
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 - (1120.138 + 293.787) / 1486.114) | / | (1 - (923.163 + 292.079) / 1268.098) |
| = | 0.048576 | / | 0.041681 |
| | = | 1.1654 |
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 |
| = | 2360.954 | / | 2208.196 |
| | = | 1.0692 |
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)) |
| = | (35.141 / (35.141 + 292.079)) | / | (44.496 / (44.496 + 293.787)) |
| = | 0.107393 | / | 0.131535 |
| | = | 0.8165 |
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) |
| = | (33.056 / 2360.954) | / | (29.817 / 2208.196) |
| = | 0.014001 | / | 0.013503 |
| | = | 1.0369 |
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) |
| = | ((152.179 + 617.89) / 1486.114) | / | ((171.766 + 683.421) / 1268.098) |
| = | 0.518176 | / | 0.674386 |
| | = | 0.7684 |
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 |
| = | (97.201 - 0 | - | -119.885) | / | 1486.114 |
| | = | 0.146076 |
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.
Maiden Forgings has a M-score of -1.76 signals that the company is likely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
BOM:543874 has been successfully added to your