GURUFOCUS.COM » STOCK LIST » Basic Materials » Steel » Lloyds Enterprises Ltd (BOM:512463) » Definitions » Beneish M-Score

Lloyds Enterprises (BOM:512463) Beneish M-Score : -0.80 (As of May. 22, 2024)


View and export this data going back to 1987. Start your Free Trial

What is Lloyds Enterprises 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 -0.8 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:512463' s Beneish M-Score Range Over the Past 10 Years
Min: -7.93   Med: -0.8   Max: 2825.07
Current: -0.8

During the past 13 years, the highest Beneish M-Score of Lloyds Enterprises was 2825.07. The lowest was -7.93. And the median was -0.80.


Lloyds Enterprises Beneish M-Score Historical Data

The historical data trend for Lloyds Enterprises'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.

Lloyds Enterprises Beneish M-Score Chart

Lloyds Enterprises Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2,825.07 -4.37 51.17 4.35 -0.80

Lloyds Enterprises Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 4.35 - - - -0.80

Competitive Comparison of Lloyds Enterprises's Beneish M-Score

For the Steel subindustry, Lloyds Enterprises'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.


Lloyds Enterprises's Beneish M-Score Distribution in the Steel Industry

For the Steel industry and Basic Materials sector, Lloyds Enterprises's Beneish M-Score distribution charts can be found below:

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



Lloyds Enterprises 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 Lloyds Enterprises 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 * 0.7537+0.528 * 1.3799+0.404 * 0.9259+0.892 * 2.5202+0.115 * 0.4369
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.057172-0.327 * 0.9918
=-0.80

* 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 ₹1,765 Mil.
Revenue was ₹9,584 Mil.
Gross Profit was ₹1,283 Mil.
Total Current Assets was ₹8,122 Mil.
Total Assets was ₹24,060 Mil.
Property, Plant and Equipment(Net PPE) was ₹889 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹54 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹3,328 Mil.
Long-Term Debt & Capital Lease Obligation was ₹169 Mil.
Net Income was ₹1,176 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹-200 Mil.
Total Receivables was ₹929 Mil.
Revenue was ₹3,803 Mil.
Gross Profit was ₹703 Mil.
Total Current Assets was ₹3,630 Mil.
Total Assets was ₹12,974 Mil.
Property, Plant and Equipment(Net PPE) was ₹579 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹15 Mil.
Selling, General, & Admin. Expense(SGA) was ₹439 Mil.
Total Current Liabilities was ₹1,847 Mil.
Long-Term Debt & Capital Lease Obligation was ₹54 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)
=(1764.752 / 9584.374) / (929.119 / 3802.99)
=0.184128 / 0.244313
=0.7537

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)
=(702.674 / 3802.99) / (1283.373 / 9584.374)
=0.184769 / 0.133903
=1.3799

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 - (8122.196 + 888.985) / 24060.48) / (1 - (3629.865 + 579.36) / 12974.099)
=0.625478 / 0.675567
=0.9259

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
=9584.374 / 3802.99
=2.5202

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))
=(14.818 / (14.818 + 579.36)) / (53.811 / (53.811 + 888.985))
=0.024939 / 0.057076
=0.4369

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 / 9584.374) / (438.634 / 3802.99)
=0 / 0.115339
=0

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)
=((169.467 + 3327.674) / 24060.48) / ((53.963 + 1847.405) / 12974.099)
=0.145348 / 0.146551
=0.9918

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
=(1175.659 - 0 - -199.916) / 24060.48
=0.057172

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.

Lloyds Enterprises has a M-score of -0.80 signals that the company is likely to be a manipulator.


Lloyds Enterprises Beneish M-Score Related Terms

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


Lloyds Enterprises (BOM:512463) Business Description

Traded in Other Exchanges
N/A
Address
Pandurang Budhkar Marg, A2, 2nd Floor, Madhu Estate, Lower Parel, Mumbai, MH, IND, 400013
Lloyds Enterprises Ltd Formerly Shree Global Tradefin Ltd is engaged in the trading of iron and steel. The Business of the Company includes carrying on the business of importers, exporters, and dealers in iron and steel, alloy steel scrap, steel tubes, pipes, and wires. Geographically, the company operates only in India.

Lloyds Enterprises (BOM:512463) Headlines

No Headlines