GURUFOCUS.COM » STOCK LIST » Basic Materials » Steel » Bharat Wire Ropes Ltd (BOM:539799) » Definitions » Beneish M-Score

Bharat Wire Ropes (BOM:539799) Beneish M-Score : -2.06 (As of Jun. 05, 2024)


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

What is Bharat Wire Ropes 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 -2.06 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Bharat Wire Ropes's Beneish M-Score or its related term are showing as below:

BOM:539799' s Beneish M-Score Range Over the Past 10 Years
Min: -3.69   Med: -2.24   Max: 7.09
Current: -2.06

During the past 13 years, the highest Beneish M-Score of Bharat Wire Ropes was 7.09. The lowest was -3.69. And the median was -2.24.


Bharat Wire Ropes Beneish M-Score Historical Data

The historical data trend for Bharat Wire Ropes'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.

Bharat Wire Ropes Beneish M-Score Chart

Bharat Wire Ropes 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 -3.69 -0.71 -2.22 -2.67 -2.06

Bharat Wire Ropes 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 -2.67 - - - -2.06

Competitive Comparison of Bharat Wire Ropes's Beneish M-Score

For the Steel subindustry, Bharat Wire Ropes'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.


Bharat Wire Ropes's Beneish M-Score Distribution in the Steel Industry

For the Steel industry and Basic Materials sector, Bharat Wire Ropes's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Bharat Wire Ropes's Beneish M-Score falls into.



Bharat Wire Ropes 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 Bharat Wire Ropes 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 * 1.5633+0.528 * 0.932+0.404 * -0.1273+0.892 * 1.0556+0.115 * 0.9836
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.013434-0.327 * 0.6633
=-2.06

* 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 ₹792 Mil.
Revenue was ₹6,218 Mil.
Gross Profit was ₹2,948 Mil.
Total Current Assets was ₹3,328 Mil.
Total Assets was ₹8,170 Mil.
Property, Plant and Equipment(Net PPE) was ₹4,873 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹212 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹441 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1,048 Mil.
Net Income was ₹962 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹852 Mil.
Total Receivables was ₹480 Mil.
Revenue was ₹5,891 Mil.
Gross Profit was ₹2,603 Mil.
Total Current Assets was ₹2,741 Mil.
Total Assets was ₹7,812 Mil.
Property, Plant and Equipment(Net PPE) was ₹4,840 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹207 Mil.
Selling, General, & Admin. Expense(SGA) was ₹152 Mil.
Total Current Liabilities was ₹719 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1,427 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)
=(791.57 / 6218.353) / (479.674 / 5890.645)
=0.127296 / 0.08143
=1.5633

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)
=(2603.019 / 5890.645) / (2948.47 / 6218.353)
=0.44189 / 0.474156
=0.932

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 - (3327.728 + 4873.164) / 8170.176) / (1 - (2741.324 + 4839.548) / 7811.668)
=-0.00376 / 0.029545
=-0.1273

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
=6218.353 / 5890.645
=1.0556

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))
=(206.918 / (206.918 + 4839.548)) / (211.987 / (211.987 + 4873.164))
=0.041003 / 0.041687
=0.9836

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 / 6218.353) / (152.323 / 5890.645)
=0 / 0.025858
=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)
=((1047.693 + 440.58) / 8170.176) / ((1426.644 + 718.553) / 7811.668)
=0.182159 / 0.274614
=0.6633

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
=(962.003 - 0 - 852.248) / 8170.176
=0.013434

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.

Bharat Wire Ropes has a M-score of -2.06 suggests that the company is unlikely to be a manipulator.


Bharat Wire Ropes Beneish M-Score Related Terms

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


Bharat Wire Ropes (BOM:539799) Business Description

Traded in Other Exchanges
Address
Senapati Bapat Marg, A-701, Trade World Building, Kamala Mills Compound, Lower Parel (West), Mumbai, MH, IND, 400013
Bharat Wire Ropes Ltd manufactures steel wire ropes, wire strands, and wire rope slings. The company produces mechanically spliced slings, hand spliced slings, earth wires, stay wires, guy wires, and spiral strands. The company also produces general purpose ropes, fishing ropes, crane ropes, structural ropes, elevator ropes, mining ropes, oil and gas ropes and shipping ropes. The firm caters to different industries including oil and gas, mining, fishing, ports and marine, elevator, power, transmission, railways, construction, infrastructure, defense, crane manufacturers. The company serves clients around the world.

Bharat Wire Ropes (BOM:539799) Headlines

No Headlines