GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Keells Foods Products PLC (COL:KFP.N0000) » Definitions » Beneish M-Score

Keells Foods Products (COL:KFP.N0000) Beneish M-Score : -3.45 (As of May. 28, 2024)


View and export this data going back to 1983. Start your Free Trial

What is Keells Foods 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 -3.45 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

COL:KFP.N0000' s Beneish M-Score Range Over the Past 10 Years
Min: -3.45   Med: -2.56   Max: -1.3
Current: -3.45

During the past 13 years, the highest Beneish M-Score of Keells Foods Products was -1.30. The lowest was -3.45. And the median was -2.56.


Keells Foods Products Beneish M-Score Historical Data

The historical data trend for Keells Foods 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.

Keells Foods Products Beneish M-Score Chart

Keells Foods Products 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 -2.91 -2.36 -2.25 -1.81 -

Keells Foods Products 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 -1.81 -2.19 -3.18 -3.45 -

Competitive Comparison of Keells Foods Products's Beneish M-Score

For the Packaged Foods subindustry, Keells Foods 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.


Keells Foods Products's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Keells Foods Products's Beneish M-Score distribution charts can be found below:

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



Keells Foods 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 Keells Foods 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 * 1.0648+0.528 * 0.977+0.404 * 1.1371+0.892 * 0.8998+0.115 * 0.8732
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2418+4.679 * -0.14956-0.327 * 1.0486
=-3.24

* 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 රු957 Mil.
Revenue was 1470.243 + 1535.87 + 1424.688 + 1368.012 = රු5,799 Mil.
Gross Profit was 351.108 + 370.114 + 295.806 + 259.853 = රු1,277 Mil.
Total Current Assets was රු1,947 Mil.
Total Assets was රු3,962 Mil.
Property, Plant and Equipment(Net PPE) was රු1,680 Mil.
Depreciation, Depletion and Amortization(DDA) was රු226 Mil.
Selling, General, & Admin. Expense(SGA) was රු1,154 Mil.
Total Current Liabilities was රු1,729 Mil.
Long-Term Debt & Capital Lease Obligation was රු3 Mil.
Net Income was -35.52 + -25.094 + -67.244 + -90.413 = රු-218 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = රු0 Mil.
Cash Flow from Operations was 122.716 + -13.4 + 158.09 + 106.862 = රු374 Mil.
Total Receivables was රු999 Mil.
Revenue was 1289.123 + 1786.763 + 1765.941 + 1602.443 = රු6,444 Mil.
Gross Profit was 232.582 + 389.873 + 380.208 + 383.66 = රු1,386 Mil.
Total Current Assets was රු2,275 Mil.
Total Assets was රු4,303 Mil.
Property, Plant and Equipment(Net PPE) was රු1,707 Mil.
Depreciation, Depletion and Amortization(DDA) was රු197 Mil.
Selling, General, & Admin. Expense(SGA) was රු1,032 Mil.
Total Current Liabilities was රු1,789 Mil.
Long-Term Debt & Capital Lease Obligation was රු5 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)
=(957.061 / 5798.813) / (998.874 / 6444.27)
=0.165044 / 0.155002
=1.0648

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)
=(1386.323 / 6444.27) / (1276.881 / 5798.813)
=0.215125 / 0.220197
=0.977

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 - (1947.065 + 1679.556) / 3961.88) / (1 - (2275.413 + 1707.069) / 4302.695)
=0.084621 / 0.074421
=1.1371

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
=5798.813 / 6444.27
=0.8998

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))
=(196.808 / (196.808 + 1707.069)) / (225.529 / (225.529 + 1679.556))
=0.103372 / 0.118383
=0.8732

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)
=(1153.666 / 5798.813) / (1032.473 / 6444.27)
=0.198949 / 0.160216
=1.2418

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)
=((3.357 + 1728.646) / 3961.88) / ((5.019 + 1788.812) / 4302.695)
=0.437167 / 0.416909
=1.0486

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
=(-218.271 - 0 - 374.268) / 3961.88
=-0.14956

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.

Keells Foods Products has a M-score of -3.24 suggests that the company is unlikely to be a manipulator.


Keells Foods Products Beneish M-Score Related Terms

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


Keells Foods Products (COL:KFP.N0000) Business Description

Traded in Other Exchanges
N/A
Address
No. 16, Minuwangoda Road, Ekala, Ja-Ela, LKA
Keells Foods Products PLC produces and sells processed meat products. The company offers sausages, meatballs, pork, beef, crumbed as well as formed meat, Chinese rolls, and canned products. The company generates the majority of its total revenue from Sri Lanka.

Keells Foods Products (COL:KFP.N0000) Headlines

No Headlines