GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Shivalik Bimetal Controls Ltd (BOM:513097) » Definitions » Beneish M-Score

Shivalik Bimetal Controls (BOM:513097) Beneish M-Score : -1.84 (As of Jun. 09, 2024)


View and export this data going back to 2001. Start your Free Trial

What is Shivalik Bimetal Controls 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 -1.84 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:513097' s Beneish M-Score Range Over the Past 10 Years
Min: -3.52   Med: -2.23   Max: -1.19
Current: -1.84

During the past 13 years, the highest Beneish M-Score of Shivalik Bimetal Controls was -1.19. The lowest was -3.52. And the median was -2.23.


Shivalik Bimetal Controls Beneish M-Score Historical Data

The historical data trend for Shivalik Bimetal Controls'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.

Shivalik Bimetal Controls Beneish M-Score Chart

Shivalik Bimetal Controls 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 -3.03 -2.44 -1.19 -1.90 -1.84

Shivalik Bimetal Controls 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 -1.90 - - - -1.84

Competitive Comparison of Shivalik Bimetal Controls's Beneish M-Score

For the Metal Fabrication subindustry, Shivalik Bimetal Controls'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.


Shivalik Bimetal Controls's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Shivalik Bimetal Controls's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shivalik Bimetal Controls's Beneish M-Score falls into.



Shivalik Bimetal Controls 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 Shivalik Bimetal Controls 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 * 1.1277+0.528 * 1.0776+0.404 * 0.9461+0.892 * 1.082+0.115 * 0.9563
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.035577-0.327 * 0.7064
=-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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ₹1,137 Mil.
Revenue was ₹5,089 Mil.
Gross Profit was ₹2,261 Mil.
Total Current Assets was ₹2,949 Mil.
Total Assets was ₹4,428 Mil.
Property, Plant and Equipment(Net PPE) was ₹1,256 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹121 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹822 Mil.
Long-Term Debt & Capital Lease Obligation was ₹124 Mil.
Net Income was ₹843 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹685 Mil.
Total Receivables was ₹932 Mil.
Revenue was ₹4,704 Mil.
Gross Profit was ₹2,252 Mil.
Total Current Assets was ₹2,536 Mil.
Total Assets was ₹3,897 Mil.
Property, Plant and Equipment(Net PPE) was ₹1,154 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹105 Mil.
Selling, General, & Admin. Expense(SGA) was ₹339 Mil.
Total Current Liabilities was ₹953 Mil.
Long-Term Debt & Capital Lease Obligation was ₹226 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)
=(1137.432 / 5089.29) / (932.184 / 4703.721)
=0.223495 / 0.19818
=1.1277

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)
=(2252.126 / 4703.721) / (2261.165 / 5089.29)
=0.478797 / 0.444299
=1.0776

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 - (2949.168 + 1255.952) / 4427.662) / (1 - (2536.012 + 1154.208) / 3897.276)
=0.050262 / 0.053128
=0.9461

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
=5089.29 / 4703.721
=1.082

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))
=(105.474 / (105.474 + 1154.208)) / (120.52 / (120.52 + 1255.952))
=0.083731 / 0.087557
=0.9563

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 / 5089.29) / (338.512 / 4703.721)
=0 / 0.071967
=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)
=((123.799 + 821.932) / 4427.662) / ((225.745 + 952.678) / 3897.276)
=0.213596 / 0.302371
=0.7064

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
=(842.654 - 0 - 685.13) / 4427.662
=0.035577

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.

Shivalik Bimetal Controls has a M-score of -1.84 suggests that the company is unlikely to be a manipulator.


Shivalik Bimetal Controls Beneish M-Score Related Terms

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


Shivalik Bimetal Controls (BOM:513097) Business Description

Traded in Other Exchanges
Address
H-2, Suneja Chambers, 2nd Floor, Alaknanda Commercial Complex, Kalkaji, New Delhi, IND, 110019
Shivalik Bimetal Controls Ltd is an integrated manufacturer and seller of thermostatic bimetal/tri-metal strips, component, EB welded products, cold bonded bimetal strips, and parts. Company has single segment i.e. Process and Product Engineering. It specializes in the joining of material through various methods such as diffusion bonding/cladding, electron beam welding, solder reflow, and resistance welding. The company caters to various industries applications which include Electronics, Automotive, Domestic Appliances, Industrial, Medical, Defence and Agriculture and Animal Husbandry Appliances. Geographically, it derives a majority of revenue from Rest of the world.

Shivalik Bimetal Controls (BOM:513097) Headlines

No Headlines