Duncans Industries Beneish M-Score Historical Data
The historical data trend for Duncans Industries'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.
Duncans Industries Beneish M-Score Chart
|
Duncans Industries Annual Data
|
|
Trend |
Mar07 |
Mar08 |
Mar09 |
Mar10 |
Mar11 |
Mar12 |
Sep14 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
- |
- |
- |
- |
- |
|
Duncans Industries Quarterly Data
|
|
Mar12 |
Jun12 |
Sep12 |
Dec12 |
Sep14 |
| Beneish M-Score |
- |
- |
- |
- |
- |
Competitive Comparison of Duncans Industries's Beneish M-Score
For the Packaged Foods subindustry, Duncans Industries'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.
Duncans Industries's Beneish M-Score Distribution in the Consumer Packaged Goods Industry
For the Consumer Packaged Goods industry and Consumer Defensive sector, Duncans Industries's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Duncans Industries's Beneish M-Score falls into.
Duncans Industries 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 Duncans Industries 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 * 1.8518 | + | 0.528 * 0.9859 | + | 0.404 * 0.8032 | + | 0.892 * 1.0614 | + | 0.115 * 0.9941 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1 | + | 4.679 * -0.145363 | - | 0.327 * 1.0408 |
| = | -2.42 |
* 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 (Sep14) TTM: | Last Year (Mar12) TTM: |
Total Receivables was ₹322 Mil.
Revenue was ₹1,846 Mil.
Gross Profit was ₹1,827 Mil.
Total Current Assets was ₹960 Mil.
Total Assets was ₹3,502 Mil.
Property, Plant and Equipment(Net PPE) was ₹2,129 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹30 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹2,850 Mil.
Long-Term Debt & Capital Lease Obligation was ₹118 Mil.
Net Income was ₹-312 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹197 Mil.
|
Total Receivables was ₹164 Mil.
Revenue was ₹1,739 Mil.
Gross Profit was ₹1,697 Mil.
Total Current Assets was ₹1,178 Mil.
Total Assets was ₹3,884 Mil.
Property, Plant and Equipment(Net PPE) was ₹2,136 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹30 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹2,748 Mil.
Long-Term Debt & Capital Lease Obligation was ₹415 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) |
| = | (321.756 / 1845.786) | / | (163.702 / 1738.994) |
| = | 0.174319 | / | 0.094136 |
| | = | 1.8518 |
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) |
| = | (1696.992 / 1738.994) | / | (1826.894 / 1845.786) |
| = | 0.975847 | / | 0.989765 |
| | = | 0.9859 |
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 - (959.888 + 2129.178) / 3502.136) | / | (1 - (1177.959 + 2136.113) / 3884.491) |
| = | 0.117948 | / | 0.146845 |
| | = | 0.8032 |
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 |
| = | 1845.786 | / | 1738.994 |
| | = | 1.0614 |
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)) |
| = | (29.735 / (29.735 + 2136.113)) | / | (29.818 / (29.818 + 2129.178)) |
| = | 0.013729 | / | 0.013811 |
| | = | 0.9941 |
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 / 1845.786) | / | (0 / 1738.994) |
| = | 0 | / | 0 |
| | = | 1 |
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) |
| = | ((117.895 + 2850.095) / 3502.136) | / | ((415.05 + 2747.895) / 3884.491) |
| = | 0.84748 | / | 0.81425 |
| | = | 1.0408 |
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 |
| = | (-311.767 - 0 | - | 197.315) | / | 3502.136 |
| | = | -0.145363 |
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.
Duncans Industries has a M-score of -2.42 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
BOM:590063 has been successfully added to your