GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Devices & Instruments » JMI Syringes & Medical Devices Ltd (DHA:JMISMDL) » Definitions » Beneish M-Score

JMI Syringes & Medical Devices (DHA:JMISMDL) Beneish M-Score : -2.63 (As of Apr. 23, 2025)


View and export this data going back to 2013. Start your Free Trial

What is JMI Syringes & Medical Devices 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.

Good Sign:

Beneish M-Score -2.63 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for JMI Syringes & Medical Devices's Beneish M-Score or its related term are showing as below:

DHA:JMISMDL' s Beneish M-Score Range Over the Past 10 Years
Min: -3.69   Med: -2.65   Max: -1.74
Current: -2.63

During the past 13 years, the highest Beneish M-Score of JMI Syringes & Medical Devices was -1.74. The lowest was -3.69. And the median was -2.65.


JMI Syringes & Medical Devices Beneish M-Score Historical Data

The historical data trend for JMI Syringes & Medical Devices'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.

JMI Syringes & Medical Devices Beneish M-Score Chart

JMI Syringes & Medical Devices Annual Data
Trend Dec15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - -2.65 -1.74 -2.45

JMI Syringes & Medical Devices Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.79 -3.09 -2.45 -2.47 -2.63

Competitive Comparison of JMI Syringes & Medical Devices's Beneish M-Score

For the Medical Instruments & Supplies subindustry, JMI Syringes & Medical Devices'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.


JMI Syringes & Medical Devices's Beneish M-Score Distribution in the Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, JMI Syringes & Medical Devices's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where JMI Syringes & Medical Devices's Beneish M-Score falls into.


;
;

JMI Syringes & Medical Devices 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 JMI Syringes & Medical Devices 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 * 1.079+0.528 * 0.6011+0.404 * 1.0012+0.892 * 1.0922+0.115 * 1.0314
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9923+4.679 * -0.016991-0.327 * 1.0582
=-2.63

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was BDT672 Mil.
Revenue was 535.611 + 463.043 + 491.988 + 416.33 = BDT1,907 Mil.
Gross Profit was 90.595 + 81.879 + 118.548 + 75.744 = BDT367 Mil.
Total Current Assets was BDT1,648 Mil.
Total Assets was BDT3,007 Mil.
Property, Plant and Equipment(Net PPE) was BDT1,356 Mil.
Depreciation, Depletion and Amortization(DDA) was BDT68 Mil.
Selling, General, & Admin. Expense(SGA) was BDT123 Mil.
Total Current Liabilities was BDT281 Mil.
Long-Term Debt & Capital Lease Obligation was BDT1 Mil.
Net Income was 29.381 + 21.91 + 23.757 + 10.752 = BDT86 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = BDT0 Mil.
Cash Flow from Operations was 56.569 + 31.613 + 20.305 + 28.41 = BDT137 Mil.
Total Receivables was BDT570 Mil.
Revenue was 452.983 + 432.309 + 416.99 + 443.703 = BDT1,746 Mil.
Gross Profit was 50.643 + 45.393 + 44.96 + 60.87 = BDT202 Mil.
Total Current Assets was BDT1,509 Mil.
Total Assets was BDT2,929 Mil.
Property, Plant and Equipment(Net PPE) was BDT1,417 Mil.
Depreciation, Depletion and Amortization(DDA) was BDT73 Mil.
Selling, General, & Admin. Expense(SGA) was BDT114 Mil.
Total Current Liabilities was BDT257 Mil.
Long-Term Debt & Capital Lease Obligation was BDT1 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)
=(672.091 / 1906.972) / (570.324 / 1745.985)
=0.352439 / 0.326649
=1.079

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)
=(201.866 / 1745.985) / (366.766 / 1906.972)
=0.115617 / 0.192329
=0.6011

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 - (1648.414 + 1356.432) / 3007.317) / (1 - (1509.419 + 1417.037) / 2928.861)
=0.000822 / 0.000821
=1.0012

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
=1906.972 / 1745.985
=1.0922

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))
=(72.967 / (72.967 + 1417.037)) / (67.617 / (67.617 + 1356.432))
=0.048971 / 0.047482
=1.0314

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)
=(123.093 / 1906.972) / (113.581 / 1745.985)
=0.064549 / 0.065053
=0.9923

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)
=((0.606 + 280.674) / 3007.317) / ((1.441 + 257.432) / 2928.861)
=0.093532 / 0.088387
=1.0582

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
=(85.8 - 0 - 136.897) / 3007.317
=-0.016991

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.

JMI Syringes & Medical Devices has a M-score of -2.63 suggests that the company is unlikely to be a manipulator.


JMI Syringes & Medical Devices Beneish M-Score Related Terms

Thank you for viewing the detailed overview of JMI Syringes & Medical Devices's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


JMI Syringes & Medical Devices Business Description

Traded in Other Exchanges
N/A
Address
117, Kazi Nazrul Islam Avenue, Unique Heights, Level-11, Ramna, Dhaka, BGD, 1217
JMI Syringes & Medical Devices Ltd is a Bangladesh-based syringe and medical device manufacturing company. It manufactures and markets disposable syringe, auto-disable syringe, needle, infusion set, scalp vein set, urine drainage bag, insulin syringe, First AID bandage, riles tube, IV Cannula, feeding tube, and Blood Lancets, and other products.

JMI Syringes & Medical Devices Headlines

No Headlines