Atmastco Beneish M-Score Historical Data
The historical data trend for Atmastco'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.
Atmastco Beneish M-Score Chart
|
Atmastco Annual Data
|
|
Trend |
Mar21 |
Mar22 |
Mar23 |
Mar24 |
| Beneish M-Score |
|
- |
- |
-1.83 |
-0.87 |
|
Atmastco Semi-Annual Data
|
|
Mar21 |
Mar22 |
Mar23 |
Mar24 |
| Beneish M-Score |
- |
- |
-1.83 |
-0.87 |
Competitive Comparison of Atmastco's Beneish M-Score
For the Metal Fabrication subindustry, Atmastco'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.
Atmastco's Beneish M-Score Distribution in the Industrial Products Industry
For the Industrial Products industry and Industrials sector, Atmastco's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Atmastco's Beneish M-Score falls into.
Atmastco 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 Atmastco 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 * 2.2119 | + | 0.528 * 0.8395 | + | 0.404 * 0.9294 | + | 0.892 * 0.9258 | + | 0.115 * 0.8004 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.781 | + | 4.679 * 0.124749 | - | 0.327 * 0.7804 |
| = | -0.87 |
* 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 ₹963 Mil.
Revenue was ₹2,240 Mil.
Gross Profit was ₹755 Mil.
Total Current Assets was ₹2,609 Mil.
Total Assets was ₹2,909 Mil.
Property, Plant and Equipment(Net PPE) was ₹265 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹45 Mil.
Selling, General, & Admin. Expense(SGA) was ₹59 Mil.
Total Current Liabilities was ₹1,227 Mil.
Long-Term Debt & Capital Lease Obligation was ₹246 Mil.
Net Income was ₹163 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹-199 Mil.
|
Total Receivables was ₹470 Mil.
Revenue was ₹2,420 Mil.
Gross Profit was ₹685 Mil.
Total Current Assets was ₹2,038 Mil.
Total Assets was ₹2,362 Mil.
Property, Plant and Equipment(Net PPE) was ₹294 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹38 Mil.
Selling, General, & Admin. Expense(SGA) was ₹82 Mil.
Total Current Liabilities was ₹1,266 Mil.
Long-Term Debt & Capital Lease Obligation was ₹267 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) |
| = | (962.814 / 2240.057) | / | (470.16 / 2419.505) |
| = | 0.429817 | / | 0.194321 |
| | = | 2.2119 |
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) |
| = | (684.771 / 2419.505) | / | (755.202 / 2240.057) |
| = | 0.283021 | / | 0.337135 |
| | = | 0.8395 |
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 - (2609.052 + 264.902) / 2908.706) | / | (1 - (2037.736 + 293.972) / 2362.073) |
| = | 0.011948 | / | 0.012855 |
| | = | 0.9294 |
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 |
| = | 2240.057 | / | 2419.505 |
| | = | 0.9258 |
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)) |
| = | (38.286 / (38.286 + 293.972)) | / | (44.552 / (44.552 + 264.902)) |
| = | 0.11523 | / | 0.14397 |
| | = | 0.8004 |
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) |
| = | (59.49 / 2240.057) | / | (82.278 / 2419.505) |
| = | 0.026557 | / | 0.034006 |
| | = | 0.781 |
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) |
| = | ((246.419 + 1226.92) / 2908.706) | / | ((267.022 + 1266.065) / 2362.073) |
| = | 0.506527 | / | 0.649043 |
| | = | 0.7804 |
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 |
| = | (163.456 - 0 | - | -199.403) | / | 2908.706 |
| | = | 0.124749 |
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.
Atmastco has a M-score of -0.87 signals that the company is likely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
NSE:ATMASTCO has been successfully added to your