GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Sir Shadi Lal Enterprises Ltd (BOM:532879) » Definitions » Beneish M-Score

Sir Shadi Lal Enterprises (BOM:532879) Beneish M-Score : -2.93 (As of Jun. 09, 2024)


View and export this data going back to 2007. Start your Free Trial

What is Sir Shadi Lal Enterprises 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 -2.93 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Sir Shadi Lal Enterprises's Beneish M-Score or its related term are showing as below:

BOM:532879' s Beneish M-Score Range Over the Past 10 Years
Min: -3.59   Med: -2.45   Max: 13.13
Current: -2.93

During the past 13 years, the highest Beneish M-Score of Sir Shadi Lal Enterprises was 13.13. The lowest was -3.59. And the median was -2.45.


Sir Shadi Lal Enterprises Beneish M-Score Historical Data

The historical data trend for Sir Shadi Lal Enterprises'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.

Sir Shadi Lal Enterprises Beneish M-Score Chart

Sir Shadi Lal Enterprises 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 -3.26 -0.24 -2.52 -3.33 -2.93

Sir Shadi Lal Enterprises Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 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 - -3.33 - - -2.93

Competitive Comparison of Sir Shadi Lal Enterprises's Beneish M-Score

For the Confectioners subindustry, Sir Shadi Lal Enterprises'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.


Sir Shadi Lal Enterprises's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Sir Shadi Lal Enterprises's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sir Shadi Lal Enterprises's Beneish M-Score falls into.



Sir Shadi Lal Enterprises 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 Sir Shadi Lal Enterprises 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 * 0.7954+0.528 * 0.7563+0.404 * 0.6904+0.892 * 0.8366+0.115 * 1.8593
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.052755-0.327 * 0.6392
=-2.93

* 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 ₹59 Mil.
Revenue was ₹4,622 Mil.
Gross Profit was ₹763 Mil.
Total Current Assets was ₹994 Mil.
Total Assets was ₹10,745 Mil.
Property, Plant and Equipment(Net PPE) was ₹9,036 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹100 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹3,866 Mil.
Long-Term Debt & Capital Lease Obligation was ₹163 Mil.
Net Income was ₹-92 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹475 Mil.
Total Receivables was ₹89 Mil.
Revenue was ₹5,524 Mil.
Gross Profit was ₹690 Mil.
Total Current Assets was ₹1,257 Mil.
Total Assets was ₹7,310 Mil.
Property, Plant and Equipment(Net PPE) was ₹5,348 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹111 Mil.
Selling, General, & Admin. Expense(SGA) was ₹63 Mil.
Total Current Liabilities was ₹3,968 Mil.
Long-Term Debt & Capital Lease Obligation was ₹320 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)
=(59.499 / 4621.543) / (89.404 / 5523.929)
=0.012874 / 0.016185
=0.7954

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)
=(690.101 / 5523.929) / (763.412 / 4621.543)
=0.124929 / 0.165186
=0.7563

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 - (993.896 + 9036.381) / 10745.456) / (1 - (1256.666 + 5348.293) / 7309.613)
=0.066556 / 0.096401
=0.6904

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
=4621.543 / 5523.929
=0.8366

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))
=(110.929 / (110.929 + 5348.293)) / (99.846 / (99.846 + 9036.381))
=0.02032 / 0.010929
=1.8593

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 / 4621.543) / (63.197 / 5523.929)
=0 / 0.011441
=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)
=((163.062 + 3866.469) / 10745.456) / ((320.434 + 3967.912) / 7309.613)
=0.374999 / 0.586672
=0.6392

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
=(-91.867 - 0 - 475.005) / 10745.456
=-0.052755

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.

Sir Shadi Lal Enterprises has a M-score of -2.93 suggests that the company is unlikely to be a manipulator.


Sir Shadi Lal Enterprises Beneish M-Score Related Terms

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


Sir Shadi Lal Enterprises (BOM:532879) Business Description

Traded in Other Exchanges
N/A
Address
Upper Doab Sugar Mill, Shamli, Muzaffarnagar, UP, IND, 247776
Sir Shadi Lal Enterprises Ltd is engaged in diversified businesses mainly categorized into two segments Sugar business and Distillery business. Sugar businesses primarily comprise the manufacture of sugar. Distillery business primarily comprises the manufacture of Spirit, Alcohol and Ethanol. The company derives the majority of its revenue from the sale of Sugar.

Sir Shadi Lal Enterprises (BOM:532879) Headlines

No Headlines