Chemkart India Beneish M-Score Historical Data
The historical data trend for Chemkart India'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.
Chemkart India Beneish M-Score Chart
|
Chemkart India Annual Data
|
|
Trend |
Mar22 |
Mar23 |
Mar24 |
Mar25 |
| Beneish M-Score |
|
- |
- |
- |
- |
|
Chemkart India Quarterly Data
|
|
Mar22 |
Mar23 |
Mar24 |
Sep24 |
Mar25 |
| Beneish M-Score |
- |
- |
- |
- |
- |
Competitive Comparison of Chemkart India's Beneish M-Score
For the Chemicals subindustry, Chemkart India'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.
Chemkart India's Beneish M-Score Distribution in the Chemicals Industry
For the Chemicals industry and Basic Materials sector, Chemkart India's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Chemkart India's Beneish M-Score falls into.
Chemkart India 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 Chemkart India 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 * 0.8392 | + | 0.528 * 0.9799 | + | 0.404 * 3.2009 | + | 0.892 * 1.5397 | + | 0.115 * 1.2755 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0062 | + | 4.679 * 0.235745 | - | 0.327 * 0.8325 |
| = | -0.08 |
* 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 (Mar25) TTM: | Last Year (Mar24) TTM: |
Total Receivables was ₹458 Mil.
Revenue was ₹2,033 Mil.
Gross Profit was ₹393 Mil.
Total Current Assets was ₹770 Mil.
Total Assets was ₹861 Mil.
Property, Plant and Equipment(Net PPE) was ₹88 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹5 Mil.
Selling, General, & Admin. Expense(SGA) was ₹25 Mil.
Total Current Liabilities was ₹326 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1 Mil.
Net Income was ₹243 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹40 Mil.
|
Total Receivables was ₹355 Mil.
Revenue was ₹1,320 Mil.
Gross Profit was ₹250 Mil.
Total Current Assets was ₹481 Mil.
Total Assets was ₹535 Mil.
Property, Plant and Equipment(Net PPE) was ₹53 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹4 Mil.
Selling, General, & Admin. Expense(SGA) was ₹16 Mil.
Total Current Liabilities was ₹242 Mil.
Long-Term Debt & Capital Lease Obligation was ₹2 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) |
| = | (458.214 / 2032.785) | / | (354.635 / 1320.269) |
| = | 0.225412 | / | 0.268608 |
| | = | 0.8392 |
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) |
| = | (249.832 / 1320.269) | / | (392.543 / 2032.785) |
| = | 0.189228 | / | 0.193106 |
| | = | 0.9799 |
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 - (770.241 + 88.341) / 861.162) | / | (1 - (481.402 + 53.22) / 535.123) |
| = | 0.002996 | / | 0.000936 |
| | = | 3.2009 |
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 |
| = | 2032.785 | / | 1320.269 |
| | = | 1.5397 |
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)) |
| = | (4.145 / (4.145 + 53.22)) | / | (5.305 / (5.305 + 88.341)) |
| = | 0.072257 | / | 0.05665 |
| | = | 1.2755 |
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) |
| = | (25.421 / 2032.785) | / | (16.41 / 1320.269) |
| = | 0.012506 | / | 0.012429 |
| | = | 1.0062 |
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) |
| = | ((1.02 + 325.832) / 861.162) | / | ((1.977 + 241.983) / 535.123) |
| = | 0.379548 | / | 0.455895 |
| | = | 0.8325 |
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 |
| = | (242.71 - 0 | - | 39.695) | / | 861.162 |
| | = | 0.235745 |
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.
Chemkart India has a M-score of -0.08 signals that the company is likely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
BOM:544442 has been successfully added to your