GURUFOCUS.COM » STOCK LIST » Industrials » Farm & Heavy Construction Machinery » Narmada Macplast Drip Irrigation Systems Ltd (BOM:517431) » Definitions » Beneish M-Score

Narmada Macplast Drip Irrigation Systems (BOM:517431) Beneish M-Score : 2.70 (As of May. 27, 2024)


View and export this data going back to 1994. Start your Free Trial

What is Narmada Macplast Drip Irrigation Systems 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 2.7 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Narmada Macplast Drip Irrigation Systems's Beneish M-Score or its related term are showing as below:

BOM:517431' s Beneish M-Score Range Over the Past 10 Years
Min: -4.04   Med: 5.96   Max: 24.79
Current: 2.7

During the past 13 years, the highest Beneish M-Score of Narmada Macplast Drip Irrigation Systems was 24.79. The lowest was -4.04. And the median was 5.96.


Narmada Macplast Drip Irrigation Systems Beneish M-Score Historical Data

The historical data trend for Narmada Macplast Drip Irrigation Systems'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.

Narmada Macplast Drip Irrigation Systems Beneish M-Score Chart

Narmada Macplast Drip Irrigation Systems Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 24.79 -4.04 1.02 1.01 2.70

Narmada Macplast Drip Irrigation Systems Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 - - 2.70 - -

Competitive Comparison of Narmada Macplast Drip Irrigation Systems's Beneish M-Score

For the Farm & Heavy Construction Machinery subindustry, Narmada Macplast Drip Irrigation Systems'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.


Narmada Macplast Drip Irrigation Systems's Beneish M-Score Distribution in the Farm & Heavy Construction Machinery Industry

For the Farm & Heavy Construction Machinery industry and Industrials sector, Narmada Macplast Drip Irrigation Systems's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Narmada Macplast Drip Irrigation Systems's Beneish M-Score falls into.



Narmada Macplast Drip Irrigation Systems 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 Narmada Macplast Drip Irrigation Systems 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 * 0.3378+0.528 * 11.6713+0.404 * 1.8659+0.892 * 0.8042+0.115 * 1.3406
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2881+4.679 * -0.037666-0.327 * 0.4912
=2.70

* 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 ₹11.06 Mil.
Revenue was ₹100.22 Mil.
Gross Profit was ₹0.12 Mil.
Total Current Assets was ₹14.71 Mil.
Total Assets was ₹33.82 Mil.
Property, Plant and Equipment(Net PPE) was ₹3.50 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹0.13 Mil.
Selling, General, & Admin. Expense(SGA) was ₹1.07 Mil.
Total Current Liabilities was ₹6.12 Mil.
Long-Term Debt & Capital Lease Obligation was ₹4.31 Mil.
Net Income was ₹0.09 Mil.
Gross Profit was ₹0.00 Mil.
Cash Flow from Operations was ₹1.36 Mil.
Total Receivables was ₹40.70 Mil.
Revenue was ₹124.61 Mil.
Gross Profit was ₹1.77 Mil.
Total Current Assets was ₹44.05 Mil.
Total Assets was ₹62.15 Mil.
Property, Plant and Equipment(Net PPE) was ₹2.72 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹0.13 Mil.
Selling, General, & Admin. Expense(SGA) was ₹1.03 Mil.
Total Current Liabilities was ₹34.74 Mil.
Long-Term Debt & Capital Lease Obligation was ₹4.28 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)
=(11.059 / 100.22) / (40.703 / 124.613)
=0.110347 / 0.326635
=0.3378

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)
=(1.77 / 124.613) / (0.122 / 100.22)
=0.014204 / 0.001217
=11.6713

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 - (14.709 + 3.495) / 33.824) / (1 - (44.046 + 2.718) / 62.145)
=0.461802 / 0.247502
=1.8659

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
=100.22 / 124.613
=0.8042

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))
=(0.133 / (0.133 + 2.718)) / (0.126 / (0.126 + 3.495))
=0.04665 / 0.034797
=1.3406

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)
=(1.066 / 100.22) / (1.029 / 124.613)
=0.010637 / 0.008258
=1.2881

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)
=((4.31 + 6.121) / 33.824) / ((4.28 + 34.74) / 62.145)
=0.30839 / 0.627886
=0.4912

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
=(0.088 - 0 - 1.362) / 33.824
=-0.037666

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.

Narmada Macplast Drip Irrigation Systems has a M-score of 2.70 signals that the company is likely to be a manipulator.


Narmada Macplast Drip Irrigation Systems Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Narmada Macplast Drip Irrigation Systems's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Narmada Macplast Drip Irrigation Systems (BOM:517431) Business Description

Traded in Other Exchanges
N/A
Address
Plot Number 119-120, Santej-Vadsar Road, At and Post Santej, Taluka - Kalol, Gandhi Nagar, GJ, IND, 382721
Narmada Macplast Drip Irrigation Systems Ltd is engaged in trading of drip irrigation systems. Its products include Spray Nozzles, Spray bodies, Rotors 3500 series among others. It is also engaged in the business of import-export, consultancy of plastic products and raw materials, government Supplies and in liaison work.

Narmada Macplast Drip Irrigation Systems (BOM:517431) Headlines

No Headlines