GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Vishwas Agri Seeds Ltd (NSE:VISHWAS) » Definitions » Beneish M-Score

Vishwas Agri Seeds (NSE:VISHWAS) Beneish M-Score : 0.00 (As of Mar. 02, 2025)


View and export this data going back to 2024. Start your Free Trial

What is Vishwas Agri Seeds 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 Vishwas Agri Seeds's Beneish M-Score or its related term are showing as below:

During the past 3 years, the highest Beneish M-Score of Vishwas Agri Seeds was 0.00. The lowest was 0.00. And the median was 0.00.


Vishwas Agri Seeds Beneish M-Score Historical Data

The historical data trend for Vishwas Agri Seeds'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.

Vishwas Agri Seeds Beneish M-Score Chart

Vishwas Agri Seeds Annual Data
Trend Mar21 Mar22 Mar23
Beneish M-Score
- - 3.21

Vishwas Agri Seeds Semi-Annual Data
Mar21 Mar22 Mar23 Sep23
Beneish M-Score - - 3.21 -

Competitive Comparison of Vishwas Agri Seeds's Beneish M-Score

For the Farm Products subindustry, Vishwas Agri Seeds'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.


Vishwas Agri Seeds's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Vishwas Agri Seeds's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Vishwas Agri Seeds's Beneish M-Score falls into.



Vishwas Agri Seeds 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 Vishwas Agri Seeds 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 * 1.8181+0.528 * 0.605+0.404 * 13.0369+0.892 * 1.007+0.115 * 3.6792
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0586+4.679 * -0.014143-0.327 * 0.8523
=3.21

* 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 ₹194.5 Mil.
Revenue was ₹653.1 Mil.
Gross Profit was ₹119.5 Mil.
Total Current Assets was ₹380.6 Mil.
Total Assets was ₹535.2 Mil.
Property, Plant and Equipment(Net PPE) was ₹147.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹1.0 Mil.
Selling, General, & Admin. Expense(SGA) was ₹8.2 Mil.
Total Current Liabilities was ₹296.7 Mil.
Long-Term Debt & Capital Lease Obligation was ₹93.5 Mil.
Net Income was ₹53.4 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹61.0 Mil.
Total Receivables was ₹106.2 Mil.
Revenue was ₹648.6 Mil.
Gross Profit was ₹71.8 Mil.
Total Current Assets was ₹288.8 Mil.
Total Assets was ₹336.3 Mil.
Property, Plant and Equipment(Net PPE) was ₹47.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹1.2 Mil.
Selling, General, & Admin. Expense(SGA) was ₹7.7 Mil.
Total Current Liabilities was ₹207.8 Mil.
Long-Term Debt & Capital Lease Obligation was ₹79.8 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)
=(194.456 / 653.073) / (106.216 / 648.558)
=0.297755 / 0.163773
=1.8181

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)
=(71.777 / 648.558) / (119.471 / 653.073)
=0.110672 / 0.182937
=0.605

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 - (380.616 + 147.77) / 535.189) / (1 - (288.802 + 47.163) / 336.293)
=0.012711 / 0.000975
=13.0369

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
=653.073 / 648.558
=1.007

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))
=(1.213 / (1.213 + 47.163)) / (1.014 / (1.014 + 147.77))
=0.025074 / 0.006815
=3.6792

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)
=(8.229 / 653.073) / (7.719 / 648.558)
=0.0126 / 0.011902
=1.0586

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)
=((93.47 + 296.686) / 535.189) / ((79.822 + 207.83) / 336.293)
=0.729006 / 0.855361
=0.8523

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
=(53.414 - 0 - 60.983) / 535.189
=-0.014143

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.

Vishwas Agri Seeds has a M-score of 3.21 signals that the company is likely to be a manipulator.


Vishwas Agri Seeds Beneish M-Score Related Terms

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


Vishwas Agri Seeds Business Description

Traded in Other Exchanges
N/A
Address
Gangad Road, Near Toll Tax, S. No. 460, Bhayla, Bavla, Ahmedabad, GJ, IND, 382220
Vishwas Agri Seeds Ltd seeds processing company. It produced seeds for more than 40 different field crops, vegetables that portfolio includes crop seeds for Groundnut, Soyabin, Wheat, Cumin, Green Gram, Black Gram Research Hybrid seeds for Cotton, Castol, Pearl Millet, Maize, hybrid vegitable seeds Chilli, Tomato, Brinjal, Watermelon, Sweet Corn, cabbage, Onion, Coriander Seeds, Fenugreek, Mustard, Lucern, Carrot, etc.

Vishwas Agri Seeds Headlines

No Headlines