Phoenix Mills Beneish M-Score Historical Data
The historical data trend for Phoenix 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.
Phoenix Mills Beneish M-Score Chart
|
Phoenix Mills Annual Data
|
|
Trend |
Mar14 |
Mar15 |
Mar16 |
Mar17 |
Mar18 |
Mar19 |
Mar20 |
Mar21 |
Mar22 |
Mar23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.22 |
-1.31 |
-1.02 |
-2.48 |
-2.22 |
|
Phoenix Mills Quarterly Data
|
|
Mar19 |
Jun19 |
Sep19 |
Dec19 |
Mar20 |
Jun20 |
Sep20 |
Dec20 |
Mar21 |
Jun21 |
Sep21 |
Dec21 |
Mar22 |
Jun22 |
Sep22 |
Dec22 |
Mar23 |
Jun23 |
Sep23 |
Dec23 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
-2.22 |
- |
- |
- |
Competitive Comparison of Phoenix Mills's Beneish M-Score
For the Real Estate - Diversified subindustry, Phoenix 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.
Phoenix Mills's Beneish M-Score Distribution in the Real Estate Industry
For the Real Estate industry and Real Estate sector, Phoenix Mills's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Phoenix Mills's Beneish M-Score falls into.
Phoenix 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 Phoenix 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 * 0.4705 | + | 0.528 * 0.9655 | + | 0.404 * 1.1295 | + | 0.892 * 1.7694 | + | 0.115 * 1.0172 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.954 | + | 4.679 * -0.001199 | - | 0.327 * 0.9261 |
| = | -2.22 |
* 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 ₹3,210 Mil.
Revenue was ₹25,646 Mil.
Gross Profit was ₹23,684 Mil.
Total Current Assets was ₹34,665 Mil.
Total Assets was ₹175,892 Mil.
Property, Plant and Equipment(Net PPE) was ₹41,039 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹2,278 Mil.
Selling, General, & Admin. Expense(SGA) was ₹1,894 Mil.
Total Current Liabilities was ₹25,785 Mil.
Long-Term Debt & Capital Lease Obligation was ₹33,102 Mil.
Net Income was ₹13,350 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹13,561 Mil.
|
Total Receivables was ₹3,856 Mil.
Revenue was ₹14,494 Mil.
Gross Profit was ₹12,924 Mil.
Total Current Assets was ₹38,177 Mil.
Total Assets was ₹143,347 Mil.
Property, Plant and Equipment(Net PPE) was ₹32,881 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹1,859 Mil.
Selling, General, & Admin. Expense(SGA) was ₹1,122 Mil.
Total Current Liabilities was ₹20,415 Mil.
Long-Term Debt & Capital Lease Obligation was ₹31,407 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) |
| = | (3209.707 / 25645.504) | / | (3855.88 / 14493.826) |
| = | 0.125157 | / | 0.266036 |
| | = | 0.4705 |
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) |
| = | (12923.85 / 14493.826) | / | (23683.967 / 25645.504) |
| = | 0.89168 | / | 0.923513 |
| | = | 0.9655 |
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 - (34664.837 + 41039.095) / 175892.006) | / | (1 - (38177.31 + 32881.267) / 143347.078) |
| = | 0.5696 | / | 0.50429 |
| | = | 1.1295 |
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 |
| = | 25645.504 | / | 14493.826 |
| | = | 1.7694 |
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)) |
| = | (1858.543 / (1858.543 + 32881.267)) | / | (2278.131 / (2278.131 + 41039.095)) |
| = | 0.053499 | / | 0.052592 |
| | = | 1.0172 |
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) |
| = | (1894.037 / 25645.504) | / | (1122.017 / 14493.826) |
| = | 0.073855 | / | 0.077413 |
| | = | 0.954 |
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) |
| = | ((33102.006 + 25785.065) / 175892.006) | / | ((31406.976 + 20414.92) / 143347.078) |
| = | 0.334791 | / | 0.361513 |
| | = | 0.9261 |
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 |
| = | (13349.609 - 0 | - | 13560.521) | / | 175892.006 |
| | = | -0.001199 |
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.
Phoenix Mills has a M-score of -2.22 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
BOM:503100 has been successfully added to your