GURUFOCUS.COM » STOCK LIST » Financial Services » Credit Services » Indian Renewable Energy Development Agency Ltd (BOM:544026) » Definitions » Beneish M-Score

Indian Renewable Energy Development Agency (BOM:544026) Beneish M-Score : 2.46 (As of Oct. 31, 2024)


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

What is Indian Renewable Energy Development Agency 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 2.46 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Indian Renewable Energy Development Agency's Beneish M-Score or its related term are showing as below:

BOM:544026' s Beneish M-Score Range Over the Past 10 Years
Min: -1.9   Med: -1.17   Max: 2.46
Current: 2.46

During the past 4 years, the highest Beneish M-Score of Indian Renewable Energy Development Agency was 2.46. The lowest was -1.90. And the median was -1.17.


Indian Renewable Energy Development Agency Beneish M-Score Historical Data

The historical data trend for Indian Renewable Energy Development Agency'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.

Indian Renewable Energy Development Agency Beneish M-Score Chart

Indian Renewable Energy Development Agency Annual Data
Trend Mar21 Mar22 Mar23 Mar24
Beneish M-Score
- - - -1.17

Indian Renewable Energy Development Agency Quarterly Data
Mar21 Mar22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only - - -1.17 -1.90 2.46

Competitive Comparison of Indian Renewable Energy Development Agency's Beneish M-Score

For the Credit Services subindustry, Indian Renewable Energy Development Agency'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.


Indian Renewable Energy Development Agency's Beneish M-Score Distribution in the Credit Services Industry

For the Credit Services industry and Financial Services sector, Indian Renewable Energy Development Agency's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Indian Renewable Energy Development Agency's Beneish M-Score falls into.



Indian Renewable Energy Development Agency 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 Indian Renewable Energy Development Agency 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 * 6.2074+0.528 * 0.9879+0.404 * 0.0589+0.892 * 1.376+0.115 * 0.3811
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.021009-0.327 * 0.9869
=2.46

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was ₹637,236 Mil.
Revenue was 16026.877 + 15078.096 + 13035.602 + 12279.836 = ₹56,420 Mil.
Gross Profit was 5516.49 + 5130.403 + 15863.32 + 4486.899 = ₹30,997 Mil.
Total Current Assets was ₹650,924 Mil.
Total Assets was ₹687,485 Mil.
Property, Plant and Equipment(Net PPE) was ₹3,512 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹354 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹10 Mil.
Long-Term Debt & Capital Lease Obligation was ₹539,892 Mil.
Net Income was 3877.496 + 3836.934 + 3373.76 + 3355.379 = ₹14,444 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 ₹74,606 Mil.
Revenue was 11635.667 + 11429.838 + 9377.846 + 8560.057 = ₹41,003 Mil.
Gross Profit was 3493.895 + 3673.179 + 11930.67 + 3157.378 = ₹22,255 Mil.
Total Current Assets was ₹90,609 Mil.
Total Assets was ₹512,565 Mil.
Property, Plant and Equipment(Net PPE) was ₹3,602 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹130 Mil.
Selling, General, & Admin. Expense(SGA) was ₹185 Mil.
Total Current Liabilities was ₹99,853 Mil.
Long-Term Debt & Capital Lease Obligation was ₹308,027 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)
=(637235.688 / 56420.411) / (74605.59 / 41003.408)
=11.294418 / 1.819497
=6.2074

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)
=(22255.122 / 41003.408) / (30997.112 / 56420.411)
=0.542763 / 0.549395
=0.9879

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 - (650923.83 + 3511.803) / 687484.744) / (1 - (90609.12 + 3601.94) / 512564.91)
=0.048073 / 0.816197
=0.0589

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
=56420.411 / 41003.408
=1.376

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))
=(130.202 / (130.202 + 3601.94)) / (353.841 / (353.841 + 3511.803))
=0.034887 / 0.091535
=0.3811

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 / 56420.411) / (184.89 / 41003.408)
=0 / 0.004509
=0

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)
=((539891.871 + 9.584) / 687484.744) / ((308027.4 + 99853.26) / 512564.91)
=0.785329 / 0.795764
=0.9869

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
=(14443.569 - 0 - 0) / 687484.744
=0.021009

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.

Indian Renewable Energy Development Agency has a M-score of 2.46 signals that the company is likely to be a manipulator.


Indian Renewable Energy Development Agency Beneish M-Score Related Terms

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


Indian Renewable Energy Development Agency Business Description

Comparable Companies
Traded in Other Exchanges
Address
August Kranti Bhavan, 3rd Floor, Bhikaji Cama Place, New Delhi, IND, 110066
Indian Renewable Energy Development Agency Ltd is a wholly owned Government of India (GoI) enterprise under the administrative control of the Ministry of New and Renewable Energy. The company operates in two segments: Financing activities in the Renewable Energy (RE) & Energy Efficiency (EE) sector and Generation of power through Solar Plant operations at Kasaragod, Kerala. Majority revenue for the company is genetrated from the segment of financing activities in the RE EE sector.

Indian Renewable Energy Development Agency Headlines

No Headlines