GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Future Enterprises Ltd (NSE:FELDVR) » Definitions » Beneish M-Score

Future Enterprises (NSE:FELDVR) Beneish M-Score : 0.00 (As of Jun. 19, 2024)


View and export this data going back to 2009. Start your Free Trial

What is Future Enterprises 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.

The historical rank and industry rank for Future Enterprises's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Future Enterprises was 0.00. The lowest was 0.00. And the median was 0.00.


Future Enterprises Beneish M-Score Historical Data

The historical data trend for Future Enterprises'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.

Future Enterprises Beneish M-Score Chart

Future Enterprises Annual Data
Trend Jun11 Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.74 -2.60 -1.81 0.85 -2.73

Future Enterprises Quarterly Data
Mar15 Mar16 Mar17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22
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 0.85 - - - -2.73

Competitive Comparison of Future Enterprises's Beneish M-Score

For the Department Stores subindustry, Future Enterprises'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.


Future Enterprises's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Future Enterprises's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Future Enterprises's Beneish M-Score falls into.



Future Enterprises 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 Future Enterprises 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 * 0.35+0.528 * 3.9677+0.404 * 1.2056+0.892 * 1.5423+0.115 * 0.9243
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.388418-0.327 * 1.3967
=-2.73

* 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 (Mar22) TTM:Last Year (Mar21) TTM:
Total Receivables was ₹16,139 Mil.
Revenue was ₹21,934 Mil.
Gross Profit was ₹1,663 Mil.
Total Current Assets was ₹30,320 Mil.
Total Assets was ₹84,377 Mil.
Property, Plant and Equipment(Net PPE) was ₹32,067 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹6,655 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹82,762 Mil.
Long-Term Debt & Capital Lease Obligation was ₹3,143 Mil.
Net Income was ₹-28,774 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹3,999 Mil.
Total Receivables was ₹29,898 Mil.
Revenue was ₹14,221 Mil.
Gross Profit was ₹4,278 Mil.
Total Current Assets was ₹51,573 Mil.
Total Assets was ₹118,556 Mil.
Property, Plant and Equipment(Net PPE) was ₹41,354 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹7,809 Mil.
Selling, General, & Admin. Expense(SGA) was ₹65 Mil.
Total Current Liabilities was ₹46,600 Mil.
Long-Term Debt & Capital Lease Obligation was ₹39,821 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)
=(16138.6 / 21933.7) / (29898.1 / 14221.4)
=0.73579 / 2.102332
=0.35

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)
=(4278.2 / 14221.4) / (1663 / 21933.7)
=0.300828 / 0.075819
=3.9677

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 - (30319.8 + 32067.3) / 84377.4) / (1 - (51573.3 + 41353.5) / 118556.1)
=0.260618 / 0.216179
=1.2056

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
=21933.7 / 14221.4
=1.5423

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))
=(7808.8 / (7808.8 + 41353.5)) / (6654.5 / (6654.5 + 32067.3))
=0.158837 / 0.171854
=0.9243

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 / 21933.7) / (65.2 / 14221.4)
=0 / 0.004585
=0

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)
=((3142.9 + 82761.9) / 84377.4) / ((39820.7 + 46599.6) / 118556.1)
=1.018102 / 0.72894
=1.3967

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
=(-28774.3 - 0 - 3999.4) / 84377.4
=-0.388418

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.

Future Enterprises has a M-score of -2.73 suggests that the company is unlikely to be a manipulator.


Future Enterprises Beneish M-Score Related Terms

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


Future Enterprises (NSE:FELDVR) Business Description

Traded in Other Exchanges
N/A
Address
Embassy 247, LBS Marg, 9th Floor, Tower C, Vikhroli (West), Mumbai, MH, IND, 400083
Future Enterprises Ltd is a company that develops, owns, and leases the retail infrastructure. It also invests in insurance, textile manufacturing, supply chain, and logistics. The company's operating segment includes Manufacturing & Trading and Leasing & Other. It generates maximum revenue from the Manufacturing and Trading segment.

Future Enterprises (NSE:FELDVR) Headlines

No Headlines