GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Sri Lakshmi Saraswathi Textiles (Arni) Ltd (BOM:521161) » Definitions » Beneish M-Score

Sri Lakshmiraswathi Textiles (Arni) (BOM:521161) Beneish M-Score : -5.52 (As of May. 28, 2024)


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

What is Sri Lakshmiraswathi Textiles (Arni) 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 -5.52 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Sri Lakshmiraswathi Textiles (Arni)'s Beneish M-Score or its related term are showing as below:

BOM:521161' s Beneish M-Score Range Over the Past 10 Years
Min: -5.52   Med: -2.58   Max: -0.76
Current: -5.52

During the past 13 years, the highest Beneish M-Score of Sri Lakshmiraswathi Textiles (Arni) was -0.76. The lowest was -5.52. And the median was -2.58.


Sri Lakshmiraswathi Textiles (Arni) Beneish M-Score Historical Data

The historical data trend for Sri Lakshmiraswathi Textiles (Arni)'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.

Sri Lakshmiraswathi Textiles (Arni) Beneish M-Score Chart

Sri Lakshmiraswathi Textiles (Arni) Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -4.37 -5.03 -2.32 -2.29 -5.52

Sri Lakshmiraswathi Textiles (Arni) Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 - -5.52 - - -

Competitive Comparison of Sri Lakshmiraswathi Textiles (Arni)'s Beneish M-Score

For the Textile Manufacturing subindustry, Sri Lakshmiraswathi Textiles (Arni)'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.


Sri Lakshmiraswathi Textiles (Arni)'s Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Sri Lakshmiraswathi Textiles (Arni)'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sri Lakshmiraswathi Textiles (Arni)'s Beneish M-Score falls into.



Sri Lakshmiraswathi Textiles (Arni) 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 Sri Lakshmiraswathi Textiles (Arni) 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 * 0.569+0.528 * 1.6125+0.404 * 1.3121+0.892 * 1.0057+0.115 * 1.2269
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1424+4.679 * -0.634338-0.327 * 1.4003
=-5.52

* 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 (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was ₹12 Mil.
Revenue was ₹1,510 Mil.
Gross Profit was ₹322 Mil.
Total Current Assets was ₹178 Mil.
Total Assets was ₹407 Mil.
Property, Plant and Equipment(Net PPE) was ₹206 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹17 Mil.
Selling, General, & Admin. Expense(SGA) was ₹60 Mil.
Total Current Liabilities was ₹647 Mil.
Long-Term Debt & Capital Lease Obligation was ₹36 Mil.
Net Income was ₹-198 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹60 Mil.
Total Receivables was ₹22 Mil.
Revenue was ₹1,501 Mil.
Gross Profit was ₹516 Mil.
Total Current Assets was ₹233 Mil.
Total Assets was ₹392 Mil.
Property, Plant and Equipment(Net PPE) was ₹142 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹15 Mil.
Selling, General, & Admin. Expense(SGA) was ₹52 Mil.
Total Current Liabilities was ₹463 Mil.
Long-Term Debt & Capital Lease Obligation was ₹7 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)
=(12.494 / 1509.894) / (21.834 / 1501.264)
=0.008275 / 0.014544
=0.569

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)
=(515.666 / 1501.264) / (321.638 / 1509.894)
=0.343488 / 0.21302
=1.6125

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 - (178.08 + 205.982) / 407.354) / (1 - (232.9 + 142.175) / 392.165)
=0.057179 / 0.043579
=1.3121

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
=1509.894 / 1501.264
=1.0057

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))
=(14.938 / (14.938 + 142.175)) / (17.303 / (17.303 + 205.982))
=0.095078 / 0.077493
=1.2269

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)
=(59.537 / 1509.894) / (51.818 / 1501.264)
=0.039431 / 0.034516
=1.1424

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)
=((35.806 + 647.447) / 407.354) / ((6.932 + 462.817) / 392.165)
=1.677295 / 1.197835
=1.4003

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
=(-198.315 - 0 - 60.085) / 407.354
=-0.634338

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.

Sri Lakshmiraswathi Textiles (Arni) has a M-score of -5.52 suggests that the company is unlikely to be a manipulator.


Sri Lakshmiraswathi Textiles (Arni) Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Sri Lakshmiraswathi Textiles (Arni)'s Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Sri Lakshmiraswathi Textiles (Arni) (BOM:521161) Business Description

Traded in Other Exchanges
N/A
Address
16, Krishnama Road, Nungambakkam, Chennai, TN, IND, 600 034
Sri Lakshmi Saraswathi Textiles (Arni) Ltd operates in the textile industry. The company is principally engaged in the production of textile products used for the manufacturing of woven and knitted fabrics.

Sri Lakshmiraswathi Textiles (Arni) (BOM:521161) Headlines

No Headlines