GURUFOCUS.COM » STOCK LIST » Industrials » Conglomerates » Shanthala FMCG Products Ltd (NSE:SHANTHALA) » Definitions » Beneish M-Score

Shanthala FMCG Products (NSE:SHANTHALA) Beneish M-Score : 4.29 (As of Apr. 11, 2025)


View and export this data going back to 2023. Start your Free Trial

What is Shanthala FMCG Products 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 4.29 higher than -1.78, which implies that the company might have manipulated its financial results.

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

NSE:SHANTHALA' s Beneish M-Score Range Over the Past 10 Years
Min: -2.94   Med: 0.68   Max: 4.29
Current: 4.29

During the past 4 years, the highest Beneish M-Score of Shanthala FMCG Products was 4.29. The lowest was -2.94. And the median was 0.68.


Shanthala FMCG Products Beneish M-Score Historical Data

The historical data trend for Shanthala FMCG Products'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.

Shanthala FMCG Products Beneish M-Score Chart

Shanthala FMCG Products Annual Data
Trend Mar21 Mar22 Mar23 Mar24
Beneish M-Score
- - -2.94 4.29

Shanthala FMCG Products Semi-Annual Data
Mar21 Mar22 Mar23 Sep23 Mar24 Sep24
Beneish M-Score Get a 7-Day Free Trial - -2.94 - 4.29 -

Competitive Comparison of Shanthala FMCG Products's Beneish M-Score

For the Conglomerates subindustry, Shanthala FMCG Products'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.


Shanthala FMCG Products's Beneish M-Score Distribution in the Conglomerates Industry

For the Conglomerates industry and Industrials sector, Shanthala FMCG Products's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanthala FMCG Products's Beneish M-Score falls into.


;
;

Shanthala FMCG Products 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 Shanthala FMCG Products 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 * 3.1691+0.528 * 0.8577+0.404 * 5.6127+0.892 * 1.0201+0.115 * 0.5727
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 3.9273+4.679 * 0.686128-0.327 * 0.0662
=4.29

* 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 ₹32.3 Mil.
Revenue was ₹413.3 Mil.
Gross Profit was ₹13.8 Mil.
Total Current Assets was ₹83.3 Mil.
Total Assets was ₹229.5 Mil.
Property, Plant and Equipment(Net PPE) was ₹23.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹0.3 Mil.
Selling, General, & Admin. Expense(SGA) was ₹5.4 Mil.
Total Current Liabilities was ₹10.1 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1.8 Mil.
Net Income was ₹2.9 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹-154.5 Mil.
Total Receivables was ₹10.0 Mil.
Revenue was ₹405.2 Mil.
Gross Profit was ₹11.6 Mil.
Total Current Assets was ₹35.9 Mil.
Total Assets was ₹65.7 Mil.
Property, Plant and Equipment(Net PPE) was ₹23.6 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹0.2 Mil.
Selling, General, & Admin. Expense(SGA) was ₹1.4 Mil.
Total Current Liabilities was ₹34.5 Mil.
Long-Term Debt & Capital Lease Obligation was ₹16.9 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)
=(32.28 / 413.306) / (9.985 / 405.159)
=0.078102 / 0.024645
=3.1691

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)
=(11.578 / 405.159) / (13.77 / 413.306)
=0.028576 / 0.033317
=0.8577

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 - (83.328 + 23.824) / 229.482) / (1 - (35.914 + 23.566) / 65.722)
=0.53307 / 0.094976
=5.6127

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
=413.306 / 405.159
=1.0201

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))
=(0.178 / (0.178 + 23.566)) / (0.316 / (0.316 + 23.824))
=0.007497 / 0.01309
=0.5727

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)
=(5.449 / 413.306) / (1.36 / 405.159)
=0.013184 / 0.003357
=3.9273

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)
=((1.77 + 10.11) / 229.482) / ((16.864 + 34.531) / 65.722)
=0.051769 / 0.782006
=0.0662

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
=(2.942 - 0 - -154.512) / 229.482
=0.686128

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.

Shanthala FMCG Products has a M-score of 4.29 signals that the company is likely to be a manipulator.


Shanthala FMCG Products Beneish M-Score Related Terms

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


Shanthala FMCG Products Business Description

Traded in Other Exchanges
N/A
Address
Gandhinagr Bye Pass Road, 7th Block, Kodagu, Virajpet, KA, IND, 571218
Shanthala FMCG Products Ltd is an FMCG product distributor for large-size FMCG Companies in India for whom It distributes Branded packaged foods, Personal care products, Education & stationery products, Matches & Agarbatti, and tobacco products. It is also a distributor for one of the FMCG MNC Companies in India. It distributes branded Beauty & wellbeing, Nutrition, Personal care & Home care products for them.

Shanthala FMCG Products Headlines

No Headlines