GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » M K Proteins Ltd (BOM:543919) » Definitions » Beneish M-Score

M K Proteins (BOM:543919) Beneish M-Score : -1.31 (As of Jun. 14, 2024)


View and export this data going back to 2023. Start your Free Trial

What is M K Proteins 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 -1.31 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:543919' s Beneish M-Score Range Over the Past 10 Years
Min: -1.31   Med: 0.13   Max: 0.5
Current: -1.31

During the past 11 years, the highest Beneish M-Score of M K Proteins was 0.50. The lowest was -1.31. And the median was 0.13.


M K Proteins Beneish M-Score Historical Data

The historical data trend for M K Proteins'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.

M K Proteins Beneish M-Score Chart

M K Proteins Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - 0.50 0.13 -1.31

M K Proteins Quarterly Data
Mar13 Mar14 Mar15 Mar16 Mar17 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only - - 0.50 0.13 -1.31

Competitive Comparison of M K Proteins's Beneish M-Score

For the Packaged Foods subindustry, M K Proteins'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.


M K Proteins's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, M K Proteins's Beneish M-Score distribution charts can be found below:

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



M K Proteins 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 M K Proteins 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 * 0.1787+0.528 * 0.6324+0.404 * 1.6624+0.892 * 1.7112+0.115 * 2.2121
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4338+4.679 * 0.215735-0.327 * 0.5465
=-1.31

* 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 (Mar20) TTM:
Total Receivables was ₹36 Mil.
Revenue was 2455.711 + 3148.6 + 2558.884 + 3110.979 = ₹11,274 Mil.
Gross Profit was 194.045 + 188.687 + 186.779 + 186.154 = ₹756 Mil.
Total Current Assets was ₹858 Mil.
Total Assets was ₹962 Mil.
Property, Plant and Equipment(Net PPE) was ₹87 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹32 Mil.
Selling, General, & Admin. Expense(SGA) was ₹13 Mil.
Total Current Liabilities was ₹340 Mil.
Long-Term Debt & Capital Lease Obligation was ₹10 Mil.
Net Income was 112.119 + 109.346 + 101.845 + 103.889 = ₹427 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₹0 Mil.
Cash Flow from Operations was 324.162 + -58.73 + -101.224 + 55.355 = ₹220 Mil.
Total Receivables was ₹117 Mil.
Revenue was 1940.181 + 1555.238 + 1645.349 + 1447.534 = ₹6,588 Mil.
Gross Profit was 71.292 + 64.233 + 78.443 + 65.299 = ₹279 Mil.
Total Current Assets was ₹528 Mil.
Total Assets was ₹566 Mil.
Property, Plant and Equipment(Net PPE) was ₹31 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹45 Mil.
Selling, General, & Admin. Expense(SGA) was ₹5 Mil.
Total Current Liabilities was ₹336 Mil.
Long-Term Debt & Capital Lease Obligation was ₹40 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)
=(35.727 / 11274.174) / (116.814 / 6588.302)
=0.003169 / 0.017731
=0.1787

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)
=(279.267 / 6588.302) / (755.665 / 11274.174)
=0.042388 / 0.067026
=0.6324

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 - (858.441 + 86.72) / 962.46) / (1 - (528.378 + 31.015) / 565.507)
=0.017974 / 0.010812
=1.6624

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
=11274.174 / 6588.302
=1.7112

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))
=(45.065 / (45.065 + 31.015)) / (31.713 / (31.713 + 86.72))
=0.592337 / 0.267772
=2.2121

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)
=(12.928 / 11274.174) / (5.269 / 6588.302)
=0.001147 / 0.0008
=1.4338

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)
=((9.719 + 339.624) / 962.46) / ((39.66 + 335.937) / 565.507)
=0.362969 / 0.664177
=0.5465

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
=(427.199 - 0 - 219.563) / 962.46
=0.215735

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.

M K Proteins has a M-score of -1.31 signals that the company is likely to be a manipulator.


M K Proteins Beneish M-Score Related Terms

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


M K Proteins (BOM:543919) Business Description

Traded in Other Exchanges
Address
Naraingarh Road, Village Garnala, Ambala, HR, IND, 134003
M K Proteins Ltd is engaged in the manufacturing and trading of vegetable refined oil and by-products like Rice Bran Fatty, Wax, Gums, and Spent among others. The company is also engaged in trading of various products including Rice Bran Oil and other items.

M K Proteins (BOM:543919) Headlines

No Headlines