GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » United Van Der Horst Ltd (BOM:522091) » Definitions » Beneish M-Score

United Van Der Horst (BOM:522091) Beneish M-Score : -2.18 (As of May. 12, 2024)


View and export this data going back to 1991. Start your Free Trial

What is United Van Der Horst 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 -2.18 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for United Van Der Horst's Beneish M-Score or its related term are showing as below:

BOM:522091' s Beneish M-Score Range Over the Past 10 Years
Min: -4.94   Med: -2.03   Max: 1.36
Current: -2.18

During the past 13 years, the highest Beneish M-Score of United Van Der Horst was 1.36. The lowest was -4.94. And the median was -2.03.


United Van Der Horst Beneish M-Score Historical Data

The historical data trend for United Van Der Horst'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.

United Van Der Horst Beneish M-Score Chart

United Van Der Horst 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 -2.56 -1.99 -1.68 -2.03 -2.18

United Van Der Horst Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Sep23 Dec23
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 - - -2.18 - -

Competitive Comparison of United Van Der Horst's Beneish M-Score

For the Specialty Industrial Machinery subindustry, United Van Der Horst'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.


United Van Der Horst's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, United Van Der Horst's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where United Van Der Horst's Beneish M-Score falls into.



United Van Der Horst 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 United Van Der Horst 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 * 0.9617+0.528 * 0.8895+0.404 * 1.1329+0.892 * 1.44+0.115 * 0.8368
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6476+4.679 * -0.001799-0.327 * 1.2691
=-2.18

* 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 ₹68.9 Mil.
Revenue was ₹167.5 Mil.
Gross Profit was ₹120.7 Mil.
Total Current Assets was ₹132.3 Mil.
Total Assets was ₹734.4 Mil.
Property, Plant and Equipment(Net PPE) was ₹580.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹14.2 Mil.
Selling, General, & Admin. Expense(SGA) was ₹10.8 Mil.
Total Current Liabilities was ₹56.1 Mil.
Long-Term Debt & Capital Lease Obligation was ₹225.8 Mil.
Net Income was ₹23.4 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹24.7 Mil.
Total Receivables was ₹49.8 Mil.
Revenue was ₹116.3 Mil.
Gross Profit was ₹74.6 Mil.
Total Current Assets was ₹101.4 Mil.
Total Assets was ₹604.9 Mil.
Property, Plant and Equipment(Net PPE) was ₹487.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹9.9 Mil.
Selling, General, & Admin. Expense(SGA) was ₹11.6 Mil.
Total Current Liabilities was ₹22.3 Mil.
Long-Term Debt & Capital Lease Obligation was ₹160.7 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)
=(68.92 / 167.547) / (49.765 / 116.349)
=0.411347 / 0.427722
=0.9617

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)
=(74.574 / 116.349) / (120.729 / 167.547)
=0.640951 / 0.720568
=0.8895

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 - (132.293 + 580.041) / 734.445) / (1 - (101.358 + 487.51) / 604.944)
=0.030106 / 0.026574
=1.1329

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
=167.547 / 116.349
=1.44

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))
=(9.947 / (9.947 + 487.51)) / (14.2 / (14.2 + 580.041))
=0.019996 / 0.023896
=0.8368

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)
=(10.847 / 167.547) / (11.632 / 116.349)
=0.06474 / 0.099975
=0.6476

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)
=((225.788 + 56.054) / 734.445) / ((160.667 + 22.259) / 604.944)
=0.383748 / 0.302385
=1.2691

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
=(23.388 - 0 - 24.709) / 734.445
=-0.001799

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.

United Van Der Horst has a M-score of -2.18 suggests that the company is unlikely to be a manipulator.


United Van Der Horst Beneish M-Score Related Terms

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


United Van Der Horst (BOM:522091) Business Description

Traded in Other Exchanges
N/A
Address
E-29/30 MIDC Industrial Area, Taloja, Raigad District, Navi Mumbai, MH, IND, 410208
United Van Der Horst Ltd is a company engaged in providing reconditioning, re-standardizing, reverse engineering, and manufacturing services to the sectors such as marine, oil field, power plants, petrochemicals, and mining. The business segments of the group are Manufacturing and reconditioning; and Others, of which maximum revenue is derived from the Job work and reconditioning segment, which relates to job work of hydraulic cylinders. The group's process includes grinding, honing, chrome plating, boring, vertical turret lathe, and groove grinding. It offers products like hydraulic cylinders, pneumatic cylinders, hydraulic seals, pneumatic seals, telescopic cylinders, a coil buggy cylinder, rock breaker cylinder, jacking cylinder, and others.

United Van Der Horst (BOM:522091) Headlines

No Headlines