GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Kandagiri Spinning Mills Ltd (BOM:521242) » Definitions » Beneish M-Score

Kandagiri Spinning Mills (BOM:521242) Beneish M-Score : 118.71 (As of May. 25, 2024)


View and export this data going back to 1995. Start your Free Trial

What is Kandagiri Spinning Mills 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 118.71 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:521242' s Beneish M-Score Range Over the Past 10 Years
Min: -21.51   Med: -2.95   Max: 118.71
Current: 118.71

During the past 13 years, the highest Beneish M-Score of Kandagiri Spinning Mills was 118.71. The lowest was -21.51. And the median was -2.95.


Kandagiri Spinning Mills Beneish M-Score Historical Data

The historical data trend for Kandagiri Spinning Mills'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.

Kandagiri Spinning Mills Beneish M-Score Chart

Kandagiri Spinning Mills 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 -2.96 2.18 2.80 -21.51 118.71

Kandagiri Spinning Mills 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 - 118.71 - - -

Competitive Comparison of Kandagiri Spinning Mills's Beneish M-Score

For the Textile Manufacturing subindustry, Kandagiri Spinning Mills'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.


Kandagiri Spinning Mills's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

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

* The bar in red indicates where Kandagiri Spinning Mills's Beneish M-Score falls into.



Kandagiri Spinning Mills 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 Kandagiri Spinning Mills 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 * 131.8535+0.528 * 3.6801+0.404 * 0.8489+0.892 * 0.3862+0.115 * 0.9741
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7481+4.679 * -0.013648-0.327 * 0.934
=118.71

* 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 ₹12.93 Mil.
Revenue was ₹12.31 Mil.
Gross Profit was ₹0.09 Mil.
Total Current Assets was ₹15.70 Mil.
Total Assets was ₹153.94 Mil.
Property, Plant and Equipment(Net PPE) was ₹106.72 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹2.92 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0.27 Mil.
Total Current Liabilities was ₹62.35 Mil.
Long-Term Debt & Capital Lease Obligation was ₹138.26 Mil.
Net Income was ₹11.26 Mil.
Gross Profit was ₹0.00 Mil.
Cash Flow from Operations was ₹13.37 Mil.
Total Receivables was ₹0.25 Mil.
Revenue was ₹31.88 Mil.
Gross Profit was ₹0.83 Mil.
Total Current Assets was ₹1.59 Mil.
Total Assets was ₹146.57 Mil.
Property, Plant and Equipment(Net PPE) was ₹109.64 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹2.92 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0.95 Mil.
Total Current Liabilities was ₹198.61 Mil.
Long-Term Debt & Capital Lease Obligation was ₹5.90 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)
=(12.933 / 12.31) / (0.254 / 31.876)
=1.050609 / 0.007968
=131.8535

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)
=(0.829 / 31.876) / (0.087 / 12.31)
=0.026007 / 0.007067
=3.6801

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 - (15.703 + 106.721) / 153.938) / (1 - (1.589 + 109.638) / 146.574)
=0.204719 / 0.241155
=0.8489

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
=12.31 / 31.876
=0.3862

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))
=(2.917 / (2.917 + 109.638)) / (2.917 / (2.917 + 106.721))
=0.025916 / 0.026606
=0.9741

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)
=(0.273 / 12.31) / (0.945 / 31.876)
=0.022177 / 0.029646
=0.7481

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)
=((138.257 + 62.349) / 153.938) / ((5.9 + 198.606) / 146.574)
=1.303161 / 1.395241
=0.934

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
=(11.264 - 0 - 13.365) / 153.938
=-0.013648

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.

Kandagiri Spinning Mills has a M-score of 118.71 signals that the company is likely to be a manipulator.


Kandagiri Spinning Mills Beneish M-Score Related Terms

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


Kandagiri Spinning Mills (BOM:521242) Business Description

Traded in Other Exchanges
N/A
Address
Mill Premises, Post Box No. 3, Udayapatti P.O, Salem, TN, IND, 636 140
Kandagiri Spinning Mills Ltd is engaged in Cotton Yarn and continued to lease out its immovable properties. The Company's primary segment is identified as a business segment based on the nature of products, risk, returns, and internal reporting business systems the company is principally engaged in a single business segment viz. trading of cotton yarn. The majority of revenue is received from the sale of products.

Kandagiri Spinning Mills (BOM:521242) Headlines

No Headlines