GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Rainbow Childrens Medicare Ltd (NSE:RAINBOW) » Definitions » Beneish M-Score

Rainbow Childrens Medicare (NSE:RAINBOW) Beneish M-Score : -2.69 (As of Apr. 10, 2025)


View and export this data going back to 2022. Start your Free Trial

What is Rainbow Childrens Medicare 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 -2.69 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

NSE:RAINBOW' s Beneish M-Score Range Over the Past 10 Years
Min: -2.75   Med: -2.59   Max: -2.29
Current: -2.69

During the past 6 years, the highest Beneish M-Score of Rainbow Childrens Medicare was -2.29. The lowest was -2.75. And the median was -2.59.


Rainbow Childrens Medicare Beneish M-Score Historical Data

The historical data trend for Rainbow Childrens Medicare'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.

Rainbow Childrens Medicare Beneish M-Score Chart

Rainbow Childrens Medicare Annual Data
Trend Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial - -2.75 -2.48 -2.29 -2.69

Rainbow Childrens Medicare Quarterly Data
Mar19 Mar20 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 - -2.69 - - -

Competitive Comparison of Rainbow Childrens Medicare's Beneish M-Score

For the Medical Care Facilities subindustry, Rainbow Childrens Medicare'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.


Rainbow Childrens Medicare's Beneish M-Score Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Rainbow Childrens Medicare's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Rainbow Childrens Medicare's Beneish M-Score falls into.


;
;

Rainbow Childrens Medicare 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 Rainbow Childrens Medicare 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 * 1.249+0.528 * 0.9964+0.404 * 0.4399+0.892 * 1.1712+0.115 * 1.022
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.105247-0.327 * 1.0145
=-1.84

* 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 ₹949 Mil.
Revenue was 3980.82 + 4174.6 + 3302.17 + 3298.91 = ₹14,757 Mil.
Gross Profit was 3443.54 + 3657.88 + 2877.38 + 2879.52 = ₹12,858 Mil.
Total Current Assets was ₹6,854 Mil.
Total Assets was ₹22,619 Mil.
Property, Plant and Equipment(Net PPE) was ₹14,201 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹1,366 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹1,596 Mil.
Long-Term Debt & Capital Lease Obligation was ₹7,412 Mil.
Net Income was 686.87 + 788.69 + 395.33 + 509.73 = ₹2,381 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₹0 Mil.
Cash Flow from Operations was 0 + 0 + 0 + 0 = ₹0 Mil.
Total Receivables was ₹648 Mil.
Revenue was 3359.58 + 3326.75 + 2871.65 + 3041.93 = ₹12,600 Mil.
Gross Profit was 2932.61 + 2904.3 + 2487.66 + 2614.6 = ₹10,939 Mil.
Total Current Assets was ₹5,585 Mil.
Total Assets was ₹18,975 Mil.
Property, Plant and Equipment(Net PPE) was ₹10,408 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹1,025 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹1,270 Mil.
Long-Term Debt & Capital Lease Obligation was ₹6,179 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)
=(948.55 / 14756.5) / (648.47 / 12599.91)
=0.06428 / 0.051466
=1.249

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)
=(10939.17 / 12599.91) / (12858.32 / 14756.5)
=0.868194 / 0.871367
=0.9964

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 - (6854.38 + 14200.96) / 22619.29) / (1 - (5585.09 + 10408.04) / 18975.43)
=0.069142 / 0.157166
=0.4399

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
=14756.5 / 12599.91
=1.1712

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))
=(1025.14 / (1025.14 + 10408.04)) / (1365.75 / (1365.75 + 14200.96))
=0.089664 / 0.087735
=1.022

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 / 14756.5) / (0 / 12599.91)
=0 / 0
=1

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)
=((7412.43 + 1595.84) / 22619.29) / ((6178.78 + 1270) / 18975.43)
=0.398256 / 0.392549
=1.0145

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
=(2380.62 - 0 - 0) / 22619.29
=0.105247

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.

Rainbow Childrens Medicare has a M-score of -1.84 suggests that the company is unlikely to be a manipulator.


Rainbow Childrens Medicare Beneish M-Score Related Terms

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


Rainbow Childrens Medicare Business Description

Traded in Other Exchanges
Address
8-2-19/1/A, Daulet Arcade, Karvy Lane, Road No. 11, Banjara Hills, Hyderabad, TG, IND, 500034
Rainbow Childrens Medicare Ltd operates a multi-specialty pediatric, obstetrics, and gynecology hospital chain in India. The company offers a wide range of services such as newborn and pediatric intensive care, pediatric multi-specialty services, pediatric quaternary care, obstetrics, and gynecology, which includes normal and complex obstetric care, and multidisciplinary fetal care, perinatal genetic and fertility care. Medical and Healthcare services have been considered the only reportable segment.

Rainbow Childrens Medicare Headlines

No Headlines