Adamjee Insurance Co 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 Adamjee Insurance Co 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 * | + | 0.528 * | + | 0.404 * | + | 0.892 * | + | 0.115 * |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * | + | 4.679 * | - | 0.327 * |
| = | |
* 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 (Sep24) TTM: | Last Year (Sep23) TTM: |
Total Receivables was ₨17,505 Mil.
Revenue was 22530.762 + 19755.199 + 17322.462 + 21676.294 = ₨81,285 Mil.
Gross Profit was 22530.762 + 19755.199 + 17322.462 + 21676.294 = ₨81,285 Mil.
Total Current Assets was ₨0 Mil.
Total Assets was ₨207,981 Mil.
Property, Plant and Equipment(Net PPE) was ₨5,333 Mil.
Depreciation, Depletion and Amortization(DDA) was ₨323 Mil.
Selling, General, & Admin. Expense(SGA) was ₨-2,195 Mil.
Total Current Liabilities was ₨0 Mil.
Long-Term Debt & Capital Lease Obligation was ₨0 Mil.
Net Income was 1285.248 + 1143.935 + 1016.73 + 527.862 = ₨3,974 Mil.
Non Operating Income was -0.92 + 48.309 + -199.264 + 153.545 = ₨2 Mil.
Cash Flow from Operations was 1401.007 + -75.487 + 558.234 + -2102.178 = ₨-218 Mil.
|
Total Receivables was ₨14,577 Mil.
Revenue was 16769.882 + 13992.821 + 15706.671 + 13516.373 = ₨59,986 Mil.
Gross Profit was 16769.882 + 13992.821 + 15706.671 + 13516.373 = ₨59,986 Mil.
Total Current Assets was ₨0 Mil.
Total Assets was ₨168,920 Mil.
Property, Plant and Equipment(Net PPE) was ₨5,419 Mil.
Depreciation, Depletion and Amortization(DDA) was ₨300 Mil.
Selling, General, & Admin. Expense(SGA) was ₨831 Mil.
Total Current Liabilities was ₨0 Mil.
Long-Term Debt & Capital Lease Obligation was ₨0 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) |
| = | (17504.916 / 81284.717) | / | (14577.102 / 59985.747) |
| = | 0.215353 | / | 0.243009 |
| | = | |
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) |
| = | (59985.747 / 59985.747) | / | (81284.717 / 81284.717) |
| = | 1 | / | 1 |
| | = | |
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 - (0 + 5333.398) / 207980.763) | / | (1 - (0 + 5419.363) / 168919.609) |
| = | 0.974356 | / | 0.967918 |
| | = | |
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 |
| = | 81284.717 | / | 59985.747 |
| | = | |
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)) |
| = | (300.397 / (300.397 + 5419.363)) | / | (323.434 / (323.434 + 5333.398)) |
| = | 0.052519 | / | 0.057176 |
| | = | |
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) |
| = | (-2194.805 / 81284.717) | / | (831.088 / 59985.747) |
| = | -0.027001 | / | 0.013855 |
| | = | |
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 + 0) / 207980.763) | / | ((0 + 0) / 168919.609) |
| = | 0 | / | 0 |
| | = | |
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 |
| = | (3973.775 - 1.67 | - | -218.424) | / | 207980.763 |
| | = | 0.020149 |
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.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
KAR:AICL has been successfully added to your