GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Bansal Roofing Products Ltd (BOM:538546) » Definitions » Beneish M-Score

Bansal Roofing Products (BOM:538546) Beneish M-Score : -2.21 (As of Jun. 04, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Bansal Roofing Products 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 -2.21 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:538546' s Beneish M-Score Range Over the Past 10 Years
Min: -3.52   Med: -2.62   Max: -1.09
Current: -2.21

During the past 8 years, the highest Beneish M-Score of Bansal Roofing Products was -1.09. The lowest was -3.52. And the median was -2.62.


Bansal Roofing Products Beneish M-Score Historical Data

The historical data trend for Bansal Roofing Products'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.

Bansal Roofing Products Beneish M-Score Chart

Bansal Roofing Products Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial -1.09 -3.52 -2.77 -3.00 -2.21

Bansal Roofing Products Quarterly Data
Mar18 Sep18 Mar19 Sep19 Mar20 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 -3.00 - - - -2.21

Competitive Comparison of Bansal Roofing Products's Beneish M-Score

For the Building Products & Equipment subindustry, Bansal Roofing Products'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.


Bansal Roofing Products's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Bansal Roofing Products's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Bansal Roofing Products's Beneish M-Score falls into.



Bansal Roofing Products 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 Bansal Roofing Products 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 * 0.8364+0.528 * 1.0925+0.404 * 2.3937+0.892 * 1.1322+0.115 * 0.8648
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.110012-0.327 * 0.856
=-2.21

* 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 ₹24 Mil.
Revenue was ₹1,056 Mil.
Gross Profit was ₹171 Mil.
Total Current Assets was ₹100 Mil.
Total Assets was ₹398 Mil.
Property, Plant and Equipment(Net PPE) was ₹294 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹13 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹87 Mil.
Long-Term Debt & Capital Lease Obligation was ₹27 Mil.
Net Income was ₹35 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹79 Mil.
Total Receivables was ₹25 Mil.
Revenue was ₹933 Mil.
Gross Profit was ₹165 Mil.
Total Current Assets was ₹118 Mil.
Total Assets was ₹371 Mil.
Property, Plant and Equipment(Net PPE) was ₹251 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹9 Mil.
Selling, General, & Admin. Expense(SGA) was ₹7 Mil.
Total Current Liabilities was ₹75 Mil.
Long-Term Debt & Capital Lease Obligation was ₹48 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)
=(23.663 / 1055.84) / (24.987 / 932.525)
=0.022412 / 0.026795
=0.8364

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)
=(165.009 / 932.525) / (171.008 / 1055.84)
=0.176949 / 0.161964
=1.0925

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 - (100.362 + 294.017) / 398.312) / (1 - (117.938 + 251.399) / 370.867)
=0.009874 / 0.004125
=2.3937

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
=1055.84 / 932.525
=1.1322

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))
=(9.403 / (9.403 + 251.399)) / (12.791 / (12.791 + 294.017))
=0.036054 / 0.041691
=0.8648

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 / 1055.84) / (7.091 / 932.525)
=0 / 0.007604
=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)
=((26.611 + 86.513) / 398.312) / ((47.955 + 75.094) / 370.867)
=0.284009 / 0.331787
=0.856

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
=(35.457 - 0 - 79.276) / 398.312
=-0.110012

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.

Bansal Roofing Products has a M-score of -2.21 suggests that the company is unlikely to be a manipulator.


Bansal Roofing Products Beneish M-Score Related Terms

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


Bansal Roofing Products (BOM:538546) Business Description

Traded in Other Exchanges
N/A
Address
274/2, Samlaya Sherpura Road, Village: Pratapnagar, Taluka: Savli, Vadodara, GJ, IND, 391520
Bansal Roofing Products Ltd is an Indian company engaged in the trading, manufacturing, and supply of roofing products. The company's products and services include pre-engineered building; color coated roofing sheet, roof ventilation system, skylight sheets, Z AND C purlins, louvers, installation, and consultancy. It also provides pre-engineering buildings for use in various applications consisting of factories, workshops, commercial showrooms, warehouses, community halls. The company's principal source of revenue is through the sale of roofing products.

Bansal Roofing Products (BOM:538546) Headlines

No Headlines