GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Shri Balaji Valve Components Ltd (BOM:544074) » Definitions » Beneish M-Score

Shri Balaji Valve Components (BOM:544074) Beneish M-Score : -0.55 (As of Apr. 03, 2025)


View and export this data going back to 2024. Start your Free Trial

What is Shri Balaji Valve Components 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 -0.55 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Shri Balaji Valve Components's Beneish M-Score or its related term are showing as below:

BOM:544074' s Beneish M-Score Range Over the Past 10 Years
Min: -2.12   Med: -1.34   Max: -0.55
Current: -0.55

During the past 4 years, the highest Beneish M-Score of Shri Balaji Valve Components was -0.55. The lowest was -2.12. And the median was -1.34.


Shri Balaji Valve Components Beneish M-Score Historical Data

The historical data trend for Shri Balaji Valve Components'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.

Shri Balaji Valve Components Beneish M-Score Chart

Shri Balaji Valve Components Annual Data
Trend Mar21 Mar22 Mar23 Mar24
Beneish M-Score
- - -2.12 -0.55

Shri Balaji Valve Components Semi-Annual Data
Mar21 Mar22 Mar23 Sep23 Mar24 Sep24
Beneish M-Score Get a 7-Day Free Trial - -2.12 - -0.55 -

Competitive Comparison of Shri Balaji Valve Components's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Shri Balaji Valve Components'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.


Shri Balaji Valve Components's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Shri Balaji Valve Components's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shri Balaji Valve Components's Beneish M-Score falls into.


;
;

Shri Balaji Valve Components 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 Shri Balaji Valve Components 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 * 1.2942+0.528 * 1.0536+0.404 * 2.3423+0.892 * 1.3123+0.115 * 1.3871
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5869+4.679 * 0.162156-0.327 * 0.6554
=-0.55

* 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 ₹304.5 Mil.
Revenue was ₹829.1 Mil.
Gross Profit was ₹310.0 Mil.
Total Current Assets was ₹560.4 Mil.
Total Assets was ₹845.1 Mil.
Property, Plant and Equipment(Net PPE) was ₹271.4 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹20.9 Mil.
Selling, General, & Admin. Expense(SGA) was ₹12.8 Mil.
Total Current Liabilities was ₹260.1 Mil.
Long-Term Debt & Capital Lease Obligation was ₹204.4 Mil.
Net Income was ₹83.3 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹-53.8 Mil.
Total Receivables was ₹179.3 Mil.
Revenue was ₹631.8 Mil.
Gross Profit was ₹248.9 Mil.
Total Current Assets was ₹325.7 Mil.
Total Assets was ₹502.7 Mil.
Property, Plant and Equipment(Net PPE) was ₹173.7 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹19.1 Mil.
Selling, General, & Admin. Expense(SGA) was ₹6.2 Mil.
Total Current Liabilities was ₹252.6 Mil.
Long-Term Debt & Capital Lease Obligation was ₹169.0 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)
=(304.451 / 829.101) / (179.253 / 631.769)
=0.367206 / 0.283732
=1.2942

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)
=(248.868 / 631.769) / (309.973 / 829.101)
=0.393922 / 0.373866
=1.0536

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 - (560.408 + 271.426) / 845.118) / (1 - (325.691 + 173.683) / 502.748)
=0.015719 / 0.006711
=2.3423

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
=829.101 / 631.769
=1.3123

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))
=(19.135 / (19.135 + 173.683)) / (20.915 / (20.915 + 271.426))
=0.099239 / 0.071543
=1.3871

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)
=(12.839 / 829.101) / (6.165 / 631.769)
=0.015485 / 0.009758
=1.5869

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)
=((204.448 + 260.092) / 845.118) / ((169.018 + 252.599) / 502.748)
=0.549675 / 0.838625
=0.6554

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
=(83.256 - 0 - -53.785) / 845.118
=0.162156

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.

Shri Balaji Valve Components has a M-score of -0.55 signals that the company is likely to be a manipulator.


Shri Balaji Valve Components Beneish M-Score Related Terms

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


Shri Balaji Valve Components Business Description

Traded in Other Exchanges
N/A
Address
Plot No - PAP B 31, Phase - 2 Khed, Block A, 1st & 2nd Floor, Chakan MIDC, PCNTDA Green Building, Bhamboli, Pune, MH, IND, 410501
Shri Balaji Valve Components Ltd is engaged in the business of manufacturing ready-to-assemble valve components catering to manufacturing of the valves which are used in different industries and different sizes depending on the customer's specifications. It manufactures and supplies various types of valve components that are used in the manufacturing of ball valves, butterfly valves, and other valves including forging products. Its valve components are used to manufacture valves that serve industries which are in different sectors.

Shri Balaji Valve Components Headlines

No Headlines