GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Vaxtex Cotfab Ltd (NSE:VCL) » Definitions » Beneish M-Score

Vaxtex Cotfab (NSE:VCL) Beneish M-Score : 42.52 (As of Mar. 29, 2025)


View and export this data going back to 2020. Start your Free Trial

What is Vaxtex Cotfab 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 42.52 higher than -1.78, which implies that the company might have manipulated its financial results.

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

NSE:VCL' s Beneish M-Score Range Over the Past 10 Years
Min: -2.38   Med: 0.03   Max: 42.52
Current: 42.52

During the past 8 years, the highest Beneish M-Score of Vaxtex Cotfab was 42.52. The lowest was -2.38. And the median was 0.03.


Vaxtex Cotfab Beneish M-Score Historical Data

The historical data trend for Vaxtex Cotfab'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.

Vaxtex Cotfab Beneish M-Score Chart

Vaxtex Cotfab Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial - - 4.35 -1.31 41.03

Vaxtex Cotfab Quarterly Data
Mar18 Mar19 Jun19 Sep19 Mar20 Sep20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24
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 3.06 -2.38 -2.17 41.03 42.52

Competitive Comparison of Vaxtex Cotfab's Beneish M-Score

For the Textile Manufacturing subindustry, Vaxtex Cotfab'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.


Vaxtex Cotfab's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Vaxtex Cotfab's Beneish M-Score distribution charts can be found below:

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


;
;

Vaxtex Cotfab 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 Vaxtex Cotfab 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 * 3.3815+0.528 * 0.1166+0.404 * 112.179+0.892 * 0.1192+0.115 * 0.9275
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.186814-0.327 * 0.9263
=42.52

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was ₹239.89 Mil.
Revenue was 0 + -3.992 + 20.791 + 41.045 = ₹57.84 Mil.
Gross Profit was 2.064 + -3.971 + -59.302 + 4.193 = ₹-57.02 Mil.
Total Current Assets was ₹418.18 Mil.
Total Assets was ₹488.72 Mil.
Property, Plant and Equipment(Net PPE) was ₹11.44 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹0.96 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0.00 Mil.
Total Current Liabilities was ₹198.21 Mil.
Long-Term Debt & Capital Lease Obligation was ₹99.92 Mil.
Net Income was 0.78 + -6.47 + -86.3 + 0.691 = ₹-91.30 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₹0.00 Mil.
Cash Flow from Operations was 0 + 0 + 0 + 0 = ₹0.00 Mil.
Total Receivables was ₹595.28 Mil.
Revenue was 108.359 + 79.868 + 113.871 + 183.293 = ₹485.39 Mil.
Gross Profit was 6.633 + -75.648 + -10.798 + 24.027 = ₹-55.79 Mil.
Total Current Assets was ₹657.61 Mil.
Total Assets was ₹694.85 Mil.
Property, Plant and Equipment(Net PPE) was ₹36.49 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹2.81 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0.00 Mil.
Total Current Liabilities was ₹405.86 Mil.
Long-Term Debt & Capital Lease Obligation was ₹51.76 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)
=(239.885 / 57.844) / (595.283 / 485.391)
=4.147103 / 1.226399
=3.3815

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)
=(-55.786 / 485.391) / (-57.016 / 57.844)
=-0.11493 / -0.985686
=0.1166

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 - (418.175 + 11.441) / 488.716) / (1 - (657.608 + 36.49) / 694.847)
=0.120929 / 0.001078
=112.179

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
=57.844 / 485.391
=0.1192

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))
=(2.811 / (2.811 + 36.49)) / (0.956 / (0.956 + 11.441))
=0.071525 / 0.077115
=0.9275

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 / 57.844) / (0 / 485.391)
=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)
=((99.918 + 198.213) / 488.716) / ((51.756 + 405.859) / 694.847)
=0.610029 / 0.658584
=0.9263

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
=(-91.299 - 0 - 0) / 488.716
=-0.186814

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.

Vaxtex Cotfab has a M-score of 42.52 signals that the company is likely to be a manipulator.


Vaxtex Cotfab Beneish M-Score Related Terms

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


Vaxtex Cotfab Business Description

Traded in Other Exchanges
N/A
Address
Near Rakhial Char Rasta, J-03 (GF to 4th Floor) Tejendra Arcade, Near Ganjifarak Mill Compound, Rakhial, Ahmedabad, GJ, IND, 380023
Vaxtex Cotfab Ltd is engaged in manufacturing and processing fabrics of Shirting and Suiting. Its products include Denim fabric, Home textile, Jeans, Mens casual shirts, Printed fabric, and Yarn.

Vaxtex Cotfab Headlines

No Headlines