GURUFOCUS.COM » STOCK LIST » Industrials » Construction » K.P. Energy Ltd (BOM:539686) » Definitions » Beneish M-Score

K.P. Energy (BOM:539686) Beneish M-Score : 0.15 (As of May. 26, 2024)


View and export this data going back to 2016. Start your Free Trial

What is K.P. Energy 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 0.15 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for K.P. Energy's Beneish M-Score or its related term are showing as below:

BOM:539686' s Beneish M-Score Range Over the Past 10 Years
Min: -3.23   Med: -0.41   Max: 5.21
Current: 0.15

During the past 10 years, the highest Beneish M-Score of K.P. Energy was 5.21. The lowest was -3.23. And the median was -0.41.


K.P. Energy Beneish M-Score Historical Data

The historical data trend for K.P. Energy'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.

K.P. Energy Beneish M-Score Chart

K.P. Energy Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.59 5.21 -0.14 -0.23 0.15

K.P. Energy Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 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 -0.23 - - - 0.15

Competitive Comparison of K.P. Energy's Beneish M-Score

For the Engineering & Construction subindustry, K.P. Energy'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.


K.P. Energy's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, K.P. Energy's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where K.P. Energy's Beneish M-Score falls into.



K.P. Energy 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 K.P. Energy 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 * 4.1227+0.528 * 0.81+0.404 * 0.3619+0.892 * 1.0802+0.115 * 0.7491
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.040247-0.327 * 1.3495
=0.15

* 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 ₹2,528 Mil.
Revenue was ₹4,729 Mil.
Gross Profit was ₹1,472 Mil.
Total Current Assets was ₹4,275 Mil.
Total Assets was ₹6,258 Mil.
Property, Plant and Equipment(Net PPE) was ₹1,749 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹85 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹3,095 Mil.
Long-Term Debt & Capital Lease Obligation was ₹990 Mil.
Net Income was ₹583 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹331 Mil.
Total Receivables was ₹568 Mil.
Revenue was ₹4,378 Mil.
Gross Profit was ₹1,104 Mil.
Total Current Assets was ₹1,650 Mil.
Total Assets was ₹3,456 Mil.
Property, Plant and Equipment(Net PPE) was ₹1,450 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹52 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹1,343 Mil.
Long-Term Debt & Capital Lease Obligation was ₹328 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)
=(2527.986 / 4729.494) / (567.65 / 4378.225)
=0.534515 / 0.129653
=4.1227

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)
=(1103.722 / 4378.225) / (1471.866 / 4729.494)
=0.252093 / 0.31121
=0.81

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 - (4274.888 + 1749.376) / 6257.79) / (1 - (1650.179 + 1449.67) / 3456.243)
=0.037318 / 0.103116
=0.3619

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
=4729.494 / 4378.225
=1.0802

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))
=(51.903 / (51.903 + 1449.67)) / (84.633 / (84.633 + 1749.376))
=0.034566 / 0.046146
=0.7491

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 / 4729.494) / (0 / 4378.225)
=0 / 0
=1

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)
=((989.781 + 3094.924) / 6257.79) / ((328.446 + 1343.364) / 3456.243)
=0.652739 / 0.483707
=1.3495

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
=(583.221 - 0 - 331.363) / 6257.79
=0.040247

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.

K.P. Energy has a M-score of 0.15 signals that the company is likely to be a manipulator.


K.P. Energy Beneish M-Score Related Terms

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


K.P. Energy (BOM:539686) Business Description

Traded in Other Exchanges
N/A
Address
Canal Road, KP House, Near Bliss IVF Circle, Opposite Ishwar Farm Junction BRTS, Bharat, Surat, GJ, IND, 395017
K.P. Energy Ltd is an India-based company engaged in the business of windmill infrastructure development. The company's operating segment includes Infrastructure development of Wind Park; Operation and Maintenance services of Wind Park and Manufacturing, Generation and Distribution of Power. It generates maximum revenue from the Infrastructure Development of Wind Park segment.

K.P. Energy (BOM:539686) Headlines

No Headlines