Alpex Solar Beneish M-Score Historical Data
The historical data trend for Alpex Solar'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.
Alpex Solar Beneish M-Score Chart
|
Alpex Solar Annual Data
|
|
Trend |
Mar21 |
Mar22 |
Mar23 |
| Beneish M-Score |
|
- |
- |
-2.12 |
|
Alpex Solar Quarterly Data
|
|
Mar21 |
Mar22 |
Mar23 |
Sep23 |
| Beneish M-Score |
- |
- |
-2.12 |
- |
Competitive Comparison of Alpex Solar's Beneish M-Score
For the Solar subindustry, Alpex Solar'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.
Alpex Solar's Beneish M-Score Distribution in the Semiconductors Industry
For the Semiconductors industry and Technology sector, Alpex Solar's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Alpex Solar's Beneish M-Score falls into.
Alpex Solar 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 Alpex Solar 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 * 0.9496 | + | 0.528 * 0.8468 | + | 0.404 * 0.7413 | + | 0.892 * 1.1759 | + | 0.115 * 1.412 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.9284 | + | 4.679 * 0.084684 | - | 0.327 * 1.0794 |
| = | -2.12 |
* 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 ₹191 Mil.
Revenue was ₹1,947 Mil.
Gross Profit was ₹262 Mil.
Total Current Assets was ₹1,000 Mil.
Total Assets was ₹1,256 Mil.
Property, Plant and Equipment(Net PPE) was ₹215 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹21 Mil.
Selling, General, & Admin. Expense(SGA) was ₹53 Mil.
Total Current Liabilities was ₹750 Mil.
Long-Term Debt & Capital Lease Obligation was ₹85 Mil.
Net Income was ₹38 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹-69 Mil.
|
Total Receivables was ₹171 Mil.
Revenue was ₹1,656 Mil.
Gross Profit was ₹189 Mil.
Total Current Assets was ₹770 Mil.
Total Assets was ₹1,000 Mil.
Property, Plant and Equipment(Net PPE) was ₹186 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹26 Mil.
Selling, General, & Admin. Expense(SGA) was ₹48 Mil.
Total Current Liabilities was ₹494 Mil.
Long-Term Debt & Capital Lease Obligation was ₹121 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) |
| = | (190.983 / 1946.802) | / | (171.041 / 1655.613) |
| = | 0.098101 | / | 0.10331 |
| | = | 0.9496 |
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) |
| = | (188.576 / 1655.613) | / | (261.871 / 1946.802) |
| = | 0.113901 | / | 0.134513 |
| | = | 0.8468 |
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 - (999.675 + 214.802) / 1255.963) | / | (1 - (769.667 + 186.134) / 1000.376) |
| = | 0.033031 | / | 0.044558 |
| | = | 0.7413 |
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 |
| = | 1946.802 | / | 1655.613 |
| | = | 1.1759 |
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)) |
| = | (26.118 / (26.118 + 186.134)) | / | (20.506 / (20.506 + 214.802)) |
| = | 0.123052 | / | 0.087145 |
| | = | 1.412 |
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) |
| = | (52.694 / 1946.802) | / | (48.27 / 1655.613) |
| = | 0.027067 | / | 0.029155 |
| | = | 0.9284 |
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) |
| = | ((84.509 + 750.139) / 1255.963) | / | ((121.398 + 494.477) / 1000.376) |
| = | 0.664548 | / | 0.615644 |
| | = | 1.0794 |
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 |
| = | (37.858 - 0 | - | -68.502) | / | 1255.963 |
| | = | 0.084684 |
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.
Alpex Solar has a M-score of -2.12 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
NSE:ALPEXSOLAR has been successfully added to your