GURUFOCUS.COM » STOCK LIST » Basic Materials » Forest Products » Century Plyboards (India) Ltd (BOM:532548) » Definitions » Beneish M-Score

Century Plyboards (India) (BOM:532548) Beneish M-Score : -1.32 (As of May. 29, 2024)


View and export this data going back to 2004. Start your Free Trial

What is Century Plyboards (India) 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 -1.32 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Century Plyboards (India)'s Beneish M-Score or its related term are showing as below:

BOM:532548' s Beneish M-Score Range Over the Past 10 Years
Min: -3.23   Med: -2.85   Max: -1.32
Current: -1.32

During the past 13 years, the highest Beneish M-Score of Century Plyboards (India) was -1.32. The lowest was -3.23. And the median was -2.85.


Century Plyboards (India) Beneish M-Score Historical Data

The historical data trend for Century Plyboards (India)'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.

Century Plyboards (India) Beneish M-Score Chart

Century Plyboards (India) 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 -3.23 -2.87 -2.46 -2.52 -1.32

Century Plyboards (India) 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 -2.52 - - - -1.32

Competitive Comparison of Century Plyboards (India)'s Beneish M-Score

For the Lumber & Wood Production subindustry, Century Plyboards (India)'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.


Century Plyboards (India)'s Beneish M-Score Distribution in the Forest Products Industry

For the Forest Products industry and Basic Materials sector, Century Plyboards (India)'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Century Plyboards (India)'s Beneish M-Score falls into.



Century Plyboards (India) 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 Century Plyboards (India) 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 * 0.9387+0.528 * 0.9964+0.404 * 3.3704+0.892 * 1.0656+0.115 * 1.2551
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.021029-0.327 * 1.2851
=-1.32

* 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 ₹4,193 Mil.
Revenue was ₹38,860 Mil.
Gross Profit was ₹18,506 Mil.
Total Current Assets was ₹12,849 Mil.
Total Assets was ₹35,526 Mil.
Property, Plant and Equipment(Net PPE) was ₹21,722 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹947 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹10,846 Mil.
Long-Term Debt & Capital Lease Obligation was ₹2,094 Mil.
Net Income was ₹3,264 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹2,517 Mil.
Total Receivables was ₹4,192 Mil.
Revenue was ₹36,466 Mil.
Gross Profit was ₹17,304 Mil.
Total Current Assets was ₹12,945 Mil.
Total Assets was ₹27,163 Mil.
Property, Plant and Equipment(Net PPE) was ₹14,002 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹775 Mil.
Selling, General, & Admin. Expense(SGA) was ₹3,617 Mil.
Total Current Liabilities was ₹7,568 Mil.
Long-Term Debt & Capital Lease Obligation was ₹131 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)
=(4192.905 / 38859.527) / (4191.583 / 36465.668)
=0.107899 / 0.114946
=0.9387

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)
=(17303.605 / 36465.668) / (18505.992 / 38859.527)
=0.474518 / 0.476228
=0.9964

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 - (12849.478 + 21722.013) / 35525.693) / (1 - (12944.578 + 14001.567) / 27162.616)
=0.026859 / 0.007969
=3.3704

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
=38859.527 / 36465.668
=1.0656

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))
=(775.08 / (775.08 + 14001.567)) / (947.366 / (947.366 + 21722.013))
=0.052453 / 0.041791
=1.2551

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 / 38859.527) / (3617.22 / 36465.668)
=0 / 0.099195
=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)
=((2093.86 + 10846.475) / 35525.693) / ((130.719 + 7568.27) / 27162.616)
=0.364253 / 0.283441
=1.2851

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
=(3263.9 - 0 - 2516.841) / 35525.693
=0.021029

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.

Century Plyboards (India) has a M-score of -1.32 signals that the company is likely to be a manipulator.


Century Plyboards (India) Beneish M-Score Related Terms

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


Century Plyboards (India) (BOM:532548) Business Description

Traded in Other Exchanges
Address
P-15/1, Taratala Road, Kolkata, WB, IND, 700 088
Century Plyboards (India) Ltd produces and sells plywood, wooden panels, and other wood products in various segments based on product and service. The plywood segment, which generates the majority of revenue, sells plywood and other wood products under the Centuryply brand. The laminate segment sells laminated wood panels, primarily used in housing construction and renovation. The CFS services segment provides container freight stations services. Further it is also involved in MDF, Plain Particle Board and other segments. Century Plyboards sells its products to dealers, distributors, and retailers. The vast majority of revenue comes from India.

Century Plyboards (India) (BOM:532548) Headlines

No Headlines