GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Broach Lifecare Hospital Ltd (BOM:544231) » Definitions » Beneish M-Score

Broach Lifecare Hospital (BOM:544231) Beneish M-Score : 3.39 (As of Dec. 14, 2024)


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

What is Broach Lifecare Hospital 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 3.39 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:544231' s Beneish M-Score Range Over the Past 10 Years
Min: -1.41   Med: 0.99   Max: 3.39
Current: 3.39

During the past 4 years, the highest Beneish M-Score of Broach Lifecare Hospital was 3.39. The lowest was -1.41. And the median was 0.99.


Broach Lifecare Hospital Beneish M-Score Historical Data

The historical data trend for Broach Lifecare Hospital'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.

Broach Lifecare Hospital Beneish M-Score Chart

Broach Lifecare Hospital Annual Data
Trend Mar21 Mar22 Mar23 Mar24
Beneish M-Score
- - -1.41 3.39

Broach Lifecare Hospital Semi-Annual Data
Mar21 Mar22 Mar23 Sep23 Mar24 Sep24
Beneish M-Score Get a 7-Day Free Trial - -1.41 - 3.39 -

Competitive Comparison of Broach Lifecare Hospital's Beneish M-Score

For the Medical Care Facilities subindustry, Broach Lifecare Hospital'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.


Broach Lifecare Hospital's Beneish M-Score Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Broach Lifecare Hospital's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Broach Lifecare Hospital's Beneish M-Score falls into.



Broach Lifecare Hospital 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 Broach Lifecare Hospital 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 * 1.98+0.528 * 0.8466+0.404 * 3.7777+0.892 * 1.4351+0.115 * 0.9081
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8322+4.679 * 0.68584-0.327 * 0.0526
=3.39

* 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 ₹9.56 Mil.
Revenue was ₹26.06 Mil.
Gross Profit was ₹14.45 Mil.
Total Current Assets was ₹13.12 Mil.
Total Assets was ₹57.16 Mil.
Property, Plant and Equipment(Net PPE) was ₹12.96 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹0.92 Mil.
Selling, General, & Admin. Expense(SGA) was ₹1.04 Mil.
Total Current Liabilities was ₹2.21 Mil.
Long-Term Debt & Capital Lease Obligation was ₹0.00 Mil.
Net Income was ₹6.98 Mil.
Gross Profit was ₹0.00 Mil.
Cash Flow from Operations was ₹-32.23 Mil.
Total Receivables was ₹3.37 Mil.
Revenue was ₹18.16 Mil.
Gross Profit was ₹8.52 Mil.
Total Current Assets was ₹6.21 Mil.
Total Assets was ₹81.81 Mil.
Property, Plant and Equipment(Net PPE) was ₹63.82 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹4.07 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0.87 Mil.
Total Current Liabilities was ₹3.02 Mil.
Long-Term Debt & Capital Lease Obligation was ₹57.15 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)
=(9.562 / 26.058) / (3.365 / 18.157)
=0.366951 / 0.185328
=1.98

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)
=(8.521 / 18.157) / (14.445 / 26.058)
=0.469296 / 0.55434
=0.8466

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 - (13.116 + 12.958) / 57.162) / (1 - (6.211 + 63.817) / 81.805)
=0.543858 / 0.143964
=3.7777

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
=26.058 / 18.157
=1.4351

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))
=(4.07 / (4.07 + 63.817)) / (0.916 / (0.916 + 12.958))
=0.059953 / 0.066023
=0.9081

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)
=(1.039 / 26.058) / (0.87 / 18.157)
=0.039873 / 0.047915
=0.8322

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)
=((0 + 2.212) / 57.162) / ((57.154 + 3.018) / 81.805)
=0.038697 / 0.735554
=0.0526

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
=(6.976 - 0 - -32.228) / 57.162
=0.68584

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.

Broach Lifecare Hospital has a M-score of 3.39 signals that the company is likely to be a manipulator.


Broach Lifecare Hospital Beneish M-Score Related Terms

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


Broach Lifecare Hospital Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
501, 5th Floor, Corporate House, Above Bharuch Orthopedic Hospital, R K Casta, Bharuch, GJ, IND, 39200
Broach Lifecare Hospital Ltd operates boutique hospitals under the brand name "Maple Hospitals. The company provide dedicated services to patients with heart ailments, including non-invasive cardiology services such as 2D Echocardiography, Electrocardiography, Treadmill Test, Holter monitoring, Ambulatory Blood Pressure Measurement, Stress test, and Dobutamine Stress Echocardiography.

Broach Lifecare Hospital Headlines

No Headlines