GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Shri Keshav Cements & Infra Ltd (BOM:530977) » Definitions » Beneish M-Score

Shri Keshav Cements & Infra (BOM:530977) Beneish M-Score : -2.71 (As of May. 25, 2024)


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

What is Shri Keshav Cements & Infra 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 -2.71 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shri Keshav Cements & Infra's Beneish M-Score or its related term are showing as below:

BOM:530977' s Beneish M-Score Range Over the Past 10 Years
Min: -3.92   Med: -2.72   Max: -0.91
Current: -2.71

During the past 13 years, the highest Beneish M-Score of Shri Keshav Cements & Infra was -0.91. The lowest was -3.92. And the median was -2.72.


Shri Keshav Cements & Infra Beneish M-Score Historical Data

The historical data trend for Shri Keshav Cements & Infra'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.

Shri Keshav Cements & Infra Beneish M-Score Chart

Shri Keshav Cements & Infra 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 -2.73 -3.22 -3.49 -2.10 -2.71

Shri Keshav Cements & Infra 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 - -2.71 - - -

Competitive Comparison of Shri Keshav Cements & Infra's Beneish M-Score

For the Building Materials subindustry, Shri Keshav Cements & Infra'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.


Shri Keshav Cements & Infra's Beneish M-Score Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, Shri Keshav Cements & Infra's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shri Keshav Cements & Infra's Beneish M-Score falls into.



Shri Keshav Cements & Infra 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 Shri Keshav Cements & Infra 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 * 0.6199+0.528 * 1.0067+0.404 * 2.6025+0.892 * 1.083+0.115 * 0.8948
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.7326+4.679 * -0.110154-0.327 * 0.8427
=-2.71

* 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 ₹42 Mil.
Revenue was ₹1,232 Mil.
Gross Profit was ₹493 Mil.
Total Current Assets was ₹537 Mil.
Total Assets was ₹2,753 Mil.
Property, Plant and Equipment(Net PPE) was ₹2,132 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹123 Mil.
Selling, General, & Admin. Expense(SGA) was ₹10 Mil.
Total Current Liabilities was ₹506 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1,401 Mil.
Net Income was ₹29 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹332 Mil.
Total Receivables was ₹62 Mil.
Revenue was ₹1,138 Mil.
Gross Profit was ₹458 Mil.
Total Current Assets was ₹552 Mil.
Total Assets was ₹2,739 Mil.
Property, Plant and Equipment(Net PPE) was ₹2,155 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹111 Mil.
Selling, General, & Admin. Expense(SGA) was ₹5 Mil.
Total Current Liabilities was ₹260 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1,991 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)
=(41.713 / 1232.394) / (62.13 / 1137.907)
=0.033847 / 0.0546
=0.6199

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)
=(458.261 / 1137.907) / (492.994 / 1232.394)
=0.402723 / 0.40003
=1.0067

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 - (537.4 + 2132.09) / 2753.483) / (1 - (551.997 + 2155.236) / 2739.341)
=0.030504 / 0.011721
=2.6025

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
=1232.394 / 1137.907
=1.083

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))
=(110.673 / (110.673 + 2155.236)) / (123.104 / (123.104 + 2132.09))
=0.048843 / 0.054587
=0.8948

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)
=(9.884 / 1232.394) / (5.267 / 1137.907)
=0.00802 / 0.004629
=1.7326

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)
=((1401.225 + 505.896) / 2753.483) / ((1991.495 + 259.93) / 2739.341)
=0.692621 / 0.821886
=0.8427

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
=(29.075 - 0 - 332.382) / 2753.483
=-0.110154

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.

Shri Keshav Cements & Infra has a M-score of -2.71 suggests that the company is unlikely to be a manipulator.


Shri Keshav Cements & Infra Beneish M-Score Related Terms

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


Shri Keshav Cements & Infra (BOM:530977) Business Description

Traded in Other Exchanges
N/A
Address
215/2, Jyoti Tower, Karbhar Galli, Nazar Camp, 6th Cross, Madhavpur Vadgaon, Belgaum, KA, IND, 590005
Shri Keshav Cements & Infra Ltd is an Indian cement and cement products manufacturing company. It is engaged in the manufacture and sale of cement in Karnataka, Goa, and Maharashtra. Its segments include manufacturing and trading in cement, trading in coal, dealers of petrol and diesel, and solar energy generation and sale. The company generates a majority of its revenue from manufacturing and trading in the cement segment.

Shri Keshav Cements & Infra (BOM:530977) Headlines

No Headlines