GURUFOCUS.COM » STOCK LIST » Basic Materials » Forest Products » Mohit Paper Mills Ltd (BOM:530169) » Definitions » Beneish M-Score

Mohit Paper Mills (BOM:530169) Beneish M-Score : -1.36 (As of May. 30, 2024)


View and export this data going back to 2000. Start your Free Trial

What is Mohit Paper 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.

Warning Sign:

Beneish M-Score -1.36 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:530169' s Beneish M-Score Range Over the Past 10 Years
Min: -3.43   Med: -2.42   Max: -1.36
Current: -1.36

During the past 13 years, the highest Beneish M-Score of Mohit Paper Mills was -1.36. The lowest was -3.43. And the median was -2.42.


Mohit Paper Mills Beneish M-Score Historical Data

The historical data trend for Mohit Paper 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.

Mohit Paper Mills Beneish M-Score Chart

Mohit Paper Mills 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 -3.06 -2.44 -2.89 -1.98 -1.36

Mohit Paper 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 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 - -1.36 - - -

Competitive Comparison of Mohit Paper Mills's Beneish M-Score

For the Paper & Paper Products subindustry, Mohit Paper 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.


Mohit Paper Mills's Beneish M-Score Distribution in the Forest Products Industry

For the Forest Products industry and Basic Materials sector, Mohit Paper Mills's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Mohit Paper Mills's Beneish M-Score falls into.



Mohit Paper 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 Mohit Paper 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 * 0.9381+0.528 * 0.9775+0.404 * 2.6203+0.892 * 1.5779+0.115 * 1.1204
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.030298-0.327 * 1.0878
=-1.36

* 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 ₹170 Mil.
Revenue was ₹2,222 Mil.
Gross Profit was ₹1,547 Mil.
Total Current Assets was ₹620 Mil.
Total Assets was ₹1,417 Mil.
Property, Plant and Equipment(Net PPE) was ₹678 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹56 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹543 Mil.
Long-Term Debt & Capital Lease Obligation was ₹229 Mil.
Net Income was ₹49 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹92 Mil.
Total Receivables was ₹115 Mil.
Revenue was ₹1,408 Mil.
Gross Profit was ₹958 Mil.
Total Current Assets was ₹495 Mil.
Total Assets was ₹1,121 Mil.
Property, Plant and Equipment(Net PPE) was ₹591 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹55 Mil.
Selling, General, & Admin. Expense(SGA) was ₹19 Mil.
Total Current Liabilities was ₹484 Mil.
Long-Term Debt & Capital Lease Obligation was ₹78 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)
=(169.829 / 2221.65) / (114.736 / 1407.985)
=0.076443 / 0.08149
=0.9381

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)
=(958.222 / 1407.985) / (1546.76 / 2221.65)
=0.680563 / 0.696221
=0.9775

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 - (620.414 + 678.371) / 1416.984) / (1 - (494.958 + 590.735) / 1121.392)
=0.083416 / 0.031835
=2.6203

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
=2221.65 / 1407.985
=1.5779

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))
=(54.845 / (54.845 + 590.735)) / (55.658 / (55.658 + 678.371))
=0.084955 / 0.075825
=1.1204

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)
=(0 / 2221.65) / (19.262 / 1407.985)
=0 / 0.013681
=0

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)
=((229.093 + 542.858) / 1416.984) / ((77.537 + 484.077) / 1121.392)
=0.544785 / 0.500819
=1.0878

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
=(49.156 - 0 - 92.088) / 1416.984
=-0.030298

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.

Mohit Paper Mills has a M-score of -1.36 signals that the company is likely to be a manipulator.


Mohit Paper Mills Beneish M-Score Related Terms

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


Mohit Paper Mills (BOM:530169) Business Description

Traded in Other Exchanges
N/A
Address
15A/13, Upper Ground Floor, East Patel Nagar, New Delhi, IND, 110008
Mohit Paper Mills Ltd is an India-based company. It manufactures various grades of writing and printing papers based on bagasse/agro waste. It manufactures newsprint paper with waste paper. It also has installed a chemical recovery plant which recovers caustic soda and produces soda ash. The company manufacture Writing, Printing and Poster Paper.

Mohit Paper Mills (BOM:530169) Headlines

No Headlines