GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Gul Ahmed Textile Mills Ltd (KAR:GATM) » Definitions » Beneish M-Score

Gul Ahmed Textile Mills (KAR:GATM) Beneish M-Score : -3.32 (As of May. 31, 2024)


View and export this data going back to 1970. Start your Free Trial

What is Gul Ahmed Textile Mills 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 -3.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Gul Ahmed Textile Mills's Beneish M-Score or its related term are showing as below:

KAR:GATM' s Beneish M-Score Range Over the Past 10 Years
Min: -3.32   Med: -2   Max: -0.37
Current: -3.32

During the past 13 years, the highest Beneish M-Score of Gul Ahmed Textile Mills was -0.37. The lowest was -3.32. And the median was -2.00.


Gul Ahmed Textile Mills Beneish M-Score Historical Data

The historical data trend for Gul Ahmed Textile Mills'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.

Gul Ahmed Textile Mills Beneish M-Score Chart

Gul Ahmed Textile Mills Annual Data
Trend Jun14 Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.79 -0.37 -0.80 -2.44 -2.88

Gul Ahmed Textile Mills 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 -1.48 -2.88 -2.84 -3.04 -3.32

Competitive Comparison of Gul Ahmed Textile Mills's Beneish M-Score

For the Textile Manufacturing subindustry, Gul Ahmed Textile Mills'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.


Gul Ahmed Textile Mills's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Gul Ahmed Textile Mills's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Gul Ahmed Textile Mills's Beneish M-Score falls into.



Gul Ahmed Textile Mills 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 Gul Ahmed Textile Mills 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 * 0.5742+0.528 * 1.0922+0.404 * 0.7873+0.892 * 1.1996+0.115 * 0.7872
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0458+4.679 * -0.119498-0.327 * 0.9841
=-3.32

* 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 ₨26,420 Mil.
Revenue was 43611.209 + 41229.278 + 42505.944 + 39065.366 = ₨166,412 Mil.
Gross Profit was 7000.847 + 6746.798 + 6701.266 + 9145.842 = ₨29,595 Mil.
Total Current Assets was ₨87,500 Mil.
Total Assets was ₨146,834 Mil.
Property, Plant and Equipment(Net PPE) was ₨57,781 Mil.
Depreciation, Depletion and Amortization(DDA) was ₨5,732 Mil.
Selling, General, & Admin. Expense(SGA) was ₨8,580 Mil.
Total Current Liabilities was ₨83,006 Mil.
Long-Term Debt & Capital Lease Obligation was ₨18,394 Mil.
Net Income was 1184.274 + 546.63 + 544.109 + 1593.662 = ₨3,869 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₨0 Mil.
Cash Flow from Operations was 755.984 + 2676.824 + 3964.739 + 14017.538 = ₨21,415 Mil.
Total Receivables was ₨38,355 Mil.
Revenue was 37747.769 + 30410.54 + 31703.009 + 38858.756 = ₨138,720 Mil.
Gross Profit was 7580.066 + 5846.63 + 5607.348 + 7910.44 = ₨26,944 Mil.
Total Current Assets was ₨83,434 Mil.
Total Assets was ₨142,825 Mil.
Property, Plant and Equipment(Net PPE) was ₨57,473 Mil.
Depreciation, Depletion and Amortization(DDA) was ₨4,395 Mil.
Selling, General, & Admin. Expense(SGA) was ₨6,839 Mil.
Total Current Liabilities was ₨76,278 Mil.
Long-Term Debt & Capital Lease Obligation was ₨23,947 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)
=(26420.084 / 166411.797) / (38355.448 / 138720.074)
=0.158763 / 0.276495
=0.5742

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)
=(26944.484 / 138720.074) / (29594.753 / 166411.797)
=0.194236 / 0.17784
=1.0922

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 - (87499.964 + 57781.321) / 146833.918) / (1 - (83433.761 + 57473.015) / 142824.986)
=0.010574 / 0.01343
=0.7873

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
=166411.797 / 138720.074
=1.1996

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))
=(4395.412 / (4395.412 + 57473.015)) / (5732.364 / (5732.364 + 57781.321))
=0.071045 / 0.090254
=0.7872

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)
=(8579.594 / 166411.797) / (6838.968 / 138720.074)
=0.051556 / 0.0493
=1.0458

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)
=((18394.22 + 83005.59) / 146833.918) / ((23947.439 + 76277.858) / 142824.986)
=0.690575 / 0.701735
=0.9841

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
=(3868.675 - 0 - 21415.085) / 146833.918
=-0.119498

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.

Gul Ahmed Textile Mills has a M-score of -3.32 suggests that the company is unlikely to be a manipulator.


Gul Ahmed Textile Mills Beneish M-Score Related Terms

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


Gul Ahmed Textile Mills (KAR:GATM) Business Description

Traded in Other Exchanges
N/A
Address
Plot No.H-7, Landhi Industrial Area, Landhi, Karachi, SD, PAK, 75120
Gul Ahmed Textile Mills Ltd is engaged in the manufacturing and selling of textile products. The company's segments are Spinning which includes the production of different yarn using natural and artificial fibers, Weaving segment caters to in-house requirements for home textile, retail and distribution, and apparel division, Retail and Distribution segment is involved in retail sales through a chain of IDEAS retails outlets and its distribution channels. and Processing, Home Textile and Apparel segment deals in processing greige fabrics into various types of finished fabrics. It generates a majority of its revenue from the Home Textile segment.

Gul Ahmed Textile Mills (KAR:GATM) Headlines

No Headlines