GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Jyoti Structures Ltd (NSE:JYOTISTRUC) » Definitions » Beneish M-Score

Jyoti Structures (NSE:JYOTISTRUC) Beneish M-Score : 25.43 (As of May. 04, 2024)


View and export this data going back to 1995. Start your Free Trial

What is Jyoti Structures 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.

Warning Sign:

Beneish M-Score 25.43 higher than -1.78, which implies that the company might have manipulated its financial results.

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

NSE:JYOTISTRUC' s Beneish M-Score Range Over the Past 10 Years
Min: -14.1   Med: -3.15   Max: 25.43
Current: 25.43

During the past 13 years, the highest Beneish M-Score of Jyoti Structures was 25.43. The lowest was -14.10. And the median was -3.15.


Jyoti Structures Beneish M-Score Historical Data

The historical data trend for Jyoti Structures'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.

Jyoti Structures Beneish M-Score Chart

Jyoti Structures Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -4.27 -5.83 - - 25.43

Jyoti Structures Quarterly Data
Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Mar23 Jun23 Sep23
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 - - 25.43 - -

Competitive Comparison of Jyoti Structures's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Jyoti Structures'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.


Jyoti Structures's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Jyoti Structures's Beneish M-Score distribution charts can be found below:

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



Jyoti Structures 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 Jyoti Structures 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 * 0.0203+0.528 * -30.7853+0.404 * 0.8129+0.892 * 51.9136+0.115 * 1.4686
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.0228+4.679 * 0.017411-0.327 * 1.1493
=25.43

* 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 (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was ₹20,628 Mil.
Revenue was ₹2,278 Mil.
Gross Profit was ₹317 Mil.
Total Current Assets was ₹22,488 Mil.
Total Assets was ₹22,854 Mil.
Property, Plant and Equipment(Net PPE) was ₹317 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹54 Mil.
Selling, General, & Admin. Expense(SGA) was ₹87 Mil.
Total Current Liabilities was ₹3,717 Mil.
Long-Term Debt & Capital Lease Obligation was ₹16,020 Mil.
Net Income was ₹-41 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹-439 Mil.
Total Receivables was ₹19,620 Mil.
Revenue was ₹44 Mil.
Gross Profit was ₹-188 Mil.
Total Current Assets was ₹21,605 Mil.
Total Assets was ₹21,930 Mil.
Property, Plant and Equipment(Net PPE) was ₹267 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹73 Mil.
Selling, General, & Admin. Expense(SGA) was ₹74 Mil.
Total Current Liabilities was ₹1,646 Mil.
Long-Term Debt & Capital Lease Obligation was ₹14,833 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)
=(20628.372 / 2278.331) / (19620.283 / 43.887)
=9.054159 / 447.063663
=0.0203

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)
=(-188.198 / 43.887) / (317.359 / 2278.331)
=-4.28824 / 0.139295
=-30.7853

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 - (22488.314 + 316.833) / 22854.198) / (1 - (21605.292 + 267.049) / 21930.242)
=0.002146 / 0.00264
=0.8129

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
=2278.331 / 43.887
=51.9136

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))
=(72.846 / (72.846 + 267.049)) / (54.137 / (54.137 + 316.833))
=0.214319 / 0.145934
=1.4686

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)
=(87.14 / 2278.331) / (73.602 / 43.887)
=0.038247 / 1.67708
=0.0228

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)
=((16019.857 + 3717.326) / 22854.198) / ((14833.2 + 1646.09) / 21930.242)
=0.863613 / 0.751441
=1.1493

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
=(-40.725 - 0 - -438.639) / 22854.198
=0.017411

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.

Jyoti Structures has a M-score of 25.43 signals that the company is likely to be a manipulator.


Jyoti Structures Beneish M-Score Related Terms

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


Jyoti Structures (NSE:JYOTISTRUC) Business Description

Traded in Other Exchanges
Address
New Link Road, 6th Floor, Valecha Chambers, Oshiwara, Andheri (West), Mumbai, MH, IND, 400053
Jyoti Structures Ltd is an engineering, procurement and construction (EPC) contracting company. It is engaged in power transmission and distribution networks wherein it manufactures and deals in various components/equipment's and constructs infrastructure related to power transmission. The company offers solutions in the areas of Transmission Line, Substations Switchyards, Rural Electrification and Solar Power.

Jyoti Structures (NSE:JYOTISTRUC) Headlines

No Headlines