GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Organic Coatings Ltd (BOM:531157) » Definitions » Beneish M-Score

Organic Coatings (BOM:531157) Beneish M-Score : -3.08 (As of May. 12, 2024)


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

What is Organic Coatings 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 -3.08 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:531157' s Beneish M-Score Range Over the Past 10 Years
Min: -3.36   Med: -3.02   Max: 2.67
Current: -3.08

During the past 13 years, the highest Beneish M-Score of Organic Coatings was 2.67. The lowest was -3.36. And the median was -3.02.


Organic Coatings Beneish M-Score Historical Data

The historical data trend for Organic Coatings'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.

Organic Coatings Beneish M-Score Chart

Organic Coatings 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 -2.50 -3.06 -1.75 -2.98 -3.08

Organic Coatings 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 - -3.08 - - -

Competitive Comparison of Organic Coatings's Beneish M-Score

For the Specialty Chemicals subindustry, Organic Coatings'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.


Organic Coatings's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Organic Coatings's Beneish M-Score distribution charts can be found below:

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



Organic Coatings 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 Organic Coatings 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 * 0.8848+0.528 * 1.0421+0.404 * 1.1333+0.892 * 1.0038+0.115 * 0.9952
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8079+4.679 * -0.12683-0.327 * 1.0353
=-3.08

* 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 ₹62.2 Mil.
Revenue was ₹218.9 Mil.
Gross Profit was ₹28.2 Mil.
Total Current Assets was ₹97.7 Mil.
Total Assets was ₹197.2 Mil.
Property, Plant and Equipment(Net PPE) was ₹95.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹9.8 Mil.
Selling, General, & Admin. Expense(SGA) was ₹10.6 Mil.
Total Current Liabilities was ₹110.1 Mil.
Long-Term Debt & Capital Lease Obligation was ₹67.3 Mil.
Net Income was ₹-9.5 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹15.5 Mil.
Total Receivables was ₹70.1 Mil.
Revenue was ₹218.1 Mil.
Gross Profit was ₹29.2 Mil.
Total Current Assets was ₹114.8 Mil.
Total Assets was ₹223.8 Mil.
Property, Plant and Equipment(Net PPE) was ₹104.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹10.7 Mil.
Selling, General, & Admin. Expense(SGA) was ₹13.1 Mil.
Total Current Liabilities was ₹126.3 Mil.
Long-Term Debt & Capital Lease Obligation was ₹68.1 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)
=(62.22 / 218.894) / (70.053 / 218.062)
=0.284247 / 0.321253
=0.8848

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)
=(29.232 / 218.062) / (28.158 / 218.894)
=0.134054 / 0.128638
=1.0421

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 - (97.736 + 95.011) / 197.233) / (1 - (114.794 + 104.48) / 223.765)
=0.022745 / 0.02007
=1.1333

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
=218.894 / 218.062
=1.0038

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))
=(10.749 / (10.749 + 104.48)) / (9.827 / (9.827 + 95.011))
=0.093284 / 0.093735
=0.9952

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)
=(10.618 / 218.894) / (13.092 / 218.062)
=0.048507 / 0.060038
=0.8079

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)
=((67.282 + 110.113) / 197.233) / ((68.081 + 126.317) / 223.765)
=0.899418 / 0.86876
=1.0353

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
=(-9.504 - 0 - 15.511) / 197.233
=-0.12683

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.

Organic Coatings has a M-score of -3.08 suggests that the company is unlikely to be a manipulator.


Organic Coatings Beneish M-Score Related Terms

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


Organic Coatings (BOM:531157) Business Description

Traded in Other Exchanges
N/A
Address
Unit No.405, Atlanta Estate Premises Co-op. Soc. Ltd., Vitth Bhatti, Near Virwani Industrial Estate, Goregaon (East), Mumbai, MH, IND, 400063
Organic Coatings Ltd is a chemical manufacturing company in India. It is engaged in the business of manufacturing and trading of printing inks and allied products. It offers offset ink products, including web offset publications and heat set inks; UV inks for dry offset, flexo, wet offset-sheetfed and web, and silkscreen applications; water-based flexo inks; Security inks and Specialty Inks. Geographically the company caters its products across India and to other countries. It operates through one segment that is Printing Inks and generates revenue from the same.

Organic Coatings (BOM:531157) Headlines

No Headlines