GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Rite Zone Chemcon India Ltd (NSE:RITEZONE) » Definitions » Beneish M-Score

Rite Zone Chemcon India (NSE:RITEZONE) Beneish M-Score : 5.84 (As of Jun. 03, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Rite Zone Chemcon 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 5.84 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Rite Zone Chemcon India's Beneish M-Score or its related term are showing as below:

NSE:RITEZONE' s Beneish M-Score Range Over the Past 10 Years
Min: -0.28   Med: 2.78   Max: 5.84
Current: 5.84

During the past 4 years, the highest Beneish M-Score of Rite Zone Chemcon India was 5.84. The lowest was -0.28. And the median was 2.78.


Rite Zone Chemcon India Beneish M-Score Historical Data

The historical data trend for Rite Zone Chemcon 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.

Rite Zone Chemcon India Beneish M-Score Chart

Rite Zone Chemcon India Annual Data
Trend Mar20 Mar21 Mar22 Mar23
Beneish M-Score
- - -0.28 5.84

Rite Zone Chemcon India Semi-Annual Data
Mar20 Mar21 Mar22 Sep22 Mar23 Sep23
Beneish M-Score Get a 7-Day Free Trial - -0.28 - 5.84 -

Competitive Comparison of Rite Zone Chemcon India's Beneish M-Score

For the Specialty Chemicals subindustry, Rite Zone Chemcon 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.


Rite Zone Chemcon India's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Rite Zone Chemcon India's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Rite Zone Chemcon India's Beneish M-Score falls into.



Rite Zone Chemcon 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 Rite Zone Chemcon 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 * 0.2434+0.528 * 0.7015+0.404 * 12.6053+0.892 * 4.5536+0.115 * 0.8107
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6736+4.679 * 0.244492-0.327 * 0.5791
=5.84

* 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 ₹95.8 Mil.
Revenue was ₹224.6 Mil.
Gross Profit was ₹41.6 Mil.
Total Current Assets was ₹172.1 Mil.
Total Assets was ₹191.9 Mil.
Property, Plant and Equipment(Net PPE) was ₹18.7 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹2.6 Mil.
Selling, General, & Admin. Expense(SGA) was ₹1.6 Mil.
Total Current Liabilities was ₹53.1 Mil.
Long-Term Debt & Capital Lease Obligation was ₹8.1 Mil.
Net Income was ₹8.3 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹-38.6 Mil.
Total Receivables was ₹86.4 Mil.
Revenue was ₹49.3 Mil.
Gross Profit was ₹6.4 Mil.
Total Current Assets was ₹91.4 Mil.
Total Assets was ₹112.4 Mil.
Property, Plant and Equipment(Net PPE) was ₹20.9 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹2.3 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0.5 Mil.
Total Current Liabilities was ₹52.4 Mil.
Long-Term Debt & Capital Lease Obligation was ₹9.5 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)
=(95.792 / 224.645) / (86.44 / 49.333)
=0.426415 / 1.752174
=0.2434

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)
=(6.401 / 49.333) / (41.55 / 224.645)
=0.129751 / 0.184958
=0.7015

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 - (172.05 + 18.7) / 191.933) / (1 - (91.423 + 20.888) / 112.366)
=0.006164 / 0.000489
=12.6053

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
=224.645 / 49.333
=4.5536

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))
=(2.324 / (2.324 + 20.888)) / (2.635 / (2.635 + 18.7))
=0.100121 / 0.123506
=0.8107

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)
=(1.552 / 224.645) / (0.506 / 49.333)
=0.006909 / 0.010257
=0.6736

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)
=((8.063 + 53.137) / 191.933) / ((9.488 + 52.378) / 112.366)
=0.318861 / 0.550576
=0.5791

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
=(8.302 - 0 - -38.624) / 191.933
=0.244492

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.

Rite Zone Chemcon India has a M-score of 5.84 signals that the company is likely to be a manipulator.


Rite Zone Chemcon India Beneish M-Score Related Terms

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


Rite Zone Chemcon India (NSE:RITEZONE) Business Description

Traded in Other Exchanges
N/A
Address
Row House 11, Beverly Park, Row House co-operative housing society Ltd, Mira Road, Thane, MH, IND, 401107
Rite Zone Chemcon India Ltd deals in a range of construction chemicals and concrete products. The company offers complete construction solutions by supplying a complete range of various chemical products related to civil construction, infrastructure, building and structure including pre-construction or post construction as well as supplying all types of concrete required for construction and infrastructure developments.

Rite Zone Chemcon India (NSE:RITEZONE) Headlines

No Headlines