GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Neopolitan Pizza and Foods Ltd (BOM:544269) » Definitions » Beneish M-Score

Neopolitan Pizza and Foods (BOM:544269) Beneish M-Score : 0.26 (As of Apr. 01, 2025)


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

What is Neopolitan Pizza and Foods 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 0.26 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:544269' s Beneish M-Score Range Over the Past 10 Years
Min: 0.26   Med: 0.26   Max: 0.26
Current: 0.26

During the past 3 years, the highest Beneish M-Score of Neopolitan Pizza and Foods was 0.26. The lowest was 0.26. And the median was 0.26.


Neopolitan Pizza and Foods Beneish M-Score Historical Data

The historical data trend for Neopolitan Pizza and Foods'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.

Neopolitan Pizza and Foods Beneish M-Score Chart

Neopolitan Pizza and Foods Annual Data
Trend Mar22 Mar23 Mar24
Beneish M-Score
- - 0.26

Neopolitan Pizza and Foods Semi-Annual Data
Mar22 Mar23 Mar24
Beneish M-Score - - 0.26

Competitive Comparison of Neopolitan Pizza and Foods's Beneish M-Score

For the Farm Products subindustry, Neopolitan Pizza and Foods'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.


Neopolitan Pizza and Foods's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

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

* The bar in red indicates where Neopolitan Pizza and Foods's Beneish M-Score falls into.


;
;

Neopolitan Pizza and Foods 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 Neopolitan Pizza and Foods 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 * 0.4881+0.528 * 1.4963+0.404 * 6.7353+0.892 * 2.1963+0.115 * 0.8539
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5048+4.679 * -0.053582-0.327 * 1.2379
=0.26

* 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 ₹77.2 Mil.
Revenue was ₹440.0 Mil.
Gross Profit was ₹44.0 Mil.
Total Current Assets was ₹172.0 Mil.
Total Assets was ₹223.8 Mil.
Property, Plant and Equipment(Net PPE) was ₹19.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹4.2 Mil.
Selling, General, & Admin. Expense(SGA) was ₹2.4 Mil.
Total Current Liabilities was ₹56.9 Mil.
Long-Term Debt & Capital Lease Obligation was ₹5.9 Mil.
Net Income was ₹20.9 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹32.9 Mil.
Total Receivables was ₹72.0 Mil.
Revenue was ₹200.4 Mil.
Gross Profit was ₹30.0 Mil.
Total Current Assets was ₹153.5 Mil.
Total Assets was ₹181.2 Mil.
Property, Plant and Equipment(Net PPE) was ₹23.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹4.2 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0.7 Mil.
Total Current Liabilities was ₹34.2 Mil.
Long-Term Debt & Capital Lease Obligation was ₹6.9 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)
=(77.191 / 440.036) / (72.008 / 200.354)
=0.17542 / 0.359404
=0.4881

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)
=(29.986 / 200.354) / (44.014 / 440.036)
=0.149665 / 0.100024
=1.4963

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 - (171.951 + 19.829) / 223.827) / (1 - (153.47 + 23.837) / 181.158)
=0.143178 / 0.021258
=6.7353

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
=440.036 / 200.354
=2.1963

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))
=(4.207 / (4.207 + 23.837)) / (4.226 / (4.226 + 19.829))
=0.150014 / 0.175681
=0.8539

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)
=(2.403 / 440.036) / (0.727 / 200.354)
=0.005461 / 0.003629
=1.5048

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)
=((5.919 + 56.892) / 223.827) / ((6.882 + 34.186) / 181.158)
=0.280623 / 0.226697
=1.2379

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
=(20.925 - 0 - 32.918) / 223.827
=-0.053582

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.

Neopolitan Pizza and Foods has a M-score of 0.26 signals that the company is likely to be a manipulator.


Neopolitan Pizza and Foods Beneish M-Score Related Terms

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


Neopolitan Pizza and Foods Business Description

Traded in Other Exchanges
N/A
Address
Vasna Bhayli Road, 434 & 435, SWC Hub, Opposite Rajpath Complex, Vadodara, GJ, IND, 391410
Neopolitan Pizza and Foods Ltd operates in two segments: the restaurant business and the trading of agricultural commodities. In the restaurant business, the company owns and operates its restaurants and operates through a franchise model. The company offers Neopolitan-style pizza, which is a traditional Italian pizza made with fresh ingredients. The menu includes a variety of toppings, and the company offers gluten-free and vegetarian options. In trading of agricultural commodities, the company trades Cereals, Pulses & Grains & Fruits and Vegetables. It generates the majority of revenue from the Trading of Agricultural Commodities segment.

Neopolitan Pizza and Foods Headlines

No Headlines