GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Genus Power Infrastructures Ltd (BOM:530343) » Definitions » Beneish M-Score

Genus Power Infrastructures (BOM:530343) Beneish M-Score : -2.76 (As of May. 23, 2024)


View and export this data going back to 1995. Start your Free Trial

What is Genus Power Infrastructures 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 -2.76 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Genus Power Infrastructures's Beneish M-Score or its related term are showing as below:

BOM:530343' s Beneish M-Score Range Over the Past 10 Years
Min: -3.06   Med: -2.36   Max: -1.83
Current: -2.76

During the past 13 years, the highest Beneish M-Score of Genus Power Infrastructures was -1.83. The lowest was -3.06. And the median was -2.36.


Genus Power Infrastructures Beneish M-Score Historical Data

The historical data trend for Genus Power Infrastructures'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.

Genus Power Infrastructures Beneish M-Score Chart

Genus Power Infrastructures 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 -2.34 -2.71 -2.51 -2.28 -2.76

Genus Power Infrastructures 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 - -2.76 - - -

Competitive Comparison of Genus Power Infrastructures's Beneish M-Score

For the Electrical Equipment & Parts subindustry, Genus Power Infrastructures'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.


Genus Power Infrastructures's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Genus Power Infrastructures's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Genus Power Infrastructures's Beneish M-Score falls into.



Genus Power Infrastructures 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 Genus Power Infrastructures 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 * 0.7285+0.528 * 1.0064+0.404 * 0.8618+0.892 * 1.1891+0.115 * 1.124
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9177+4.679 * -0.034524-0.327 * 1.0428
=-2.76

* 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 ₹5,061 Mil.
Revenue was ₹8,049 Mil.
Gross Profit was ₹2,857 Mil.
Total Current Assets was ₹12,922 Mil.
Total Assets was ₹16,620 Mil.
Property, Plant and Equipment(Net PPE) was ₹1,629 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹187 Mil.
Selling, General, & Admin. Expense(SGA) was ₹294 Mil.
Total Current Liabilities was ₹5,760 Mil.
Long-Term Debt & Capital Lease Obligation was ₹19 Mil.
Net Income was ₹290 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹864 Mil.
Total Receivables was ₹5,843 Mil.
Revenue was ₹6,769 Mil.
Gross Profit was ₹2,418 Mil.
Total Current Assets was ₹11,376 Mil.
Total Assets was ₹15,121 Mil.
Property, Plant and Equipment(Net PPE) was ₹1,560 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹205 Mil.
Selling, General, & Admin. Expense(SGA) was ₹269 Mil.
Total Current Liabilities was ₹5,033 Mil.
Long-Term Debt & Capital Lease Obligation was ₹9 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)
=(5061.462 / 8049.028) / (5843.161 / 6769.063)
=0.628829 / 0.863216
=0.7285

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)
=(2418.323 / 6769.063) / (2857.289 / 8049.028)
=0.357261 / 0.354986
=1.0064

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 - (12921.799 + 1628.542) / 16620.014) / (1 - (11376.12 + 1559.581) / 15120.568)
=0.124529 / 0.144496
=0.8618

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
=8049.028 / 6769.063
=1.1891

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))
=(204.531 / (204.531 + 1559.581)) / (187.303 / (187.303 + 1628.542))
=0.11594 / 0.103149
=1.124

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)
=(293.514 / 8049.028) / (268.98 / 6769.063)
=0.036466 / 0.039737
=0.9177

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)
=((18.637 + 5760.107) / 16620.014) / ((8.955 + 5032.855) / 15120.568)
=0.347698 / 0.333441
=1.0428

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
=(289.743 - 0 - 863.537) / 16620.014
=-0.034524

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.

Genus Power Infrastructures has a M-score of -2.76 suggests that the company is unlikely to be a manipulator.


Genus Power Infrastructures Beneish M-Score Related Terms

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


Genus Power Infrastructures (BOM:530343) Business Description

Traded in Other Exchanges
Address
Tonk Road, SPL-3, RIICO Industrial Area, Sitapura, Jaipur, RJ, IND, 302022
Genus Power Infrastructures Ltd is engaged in manufacturing/providing metering and metering solutions and undertaking engineering, construction, and contracts on a turnkey basis. It operates through the power segment. The company's metering solutions include a range of electricity meters, such as multi-functional single-phase and three-phase meters, current transformer (CT)-operated meters, availability-based tariff (ABT), and grid meters, distribution transformer (DT) meters, pre-payment meters, and smart meters, among others. The engineering construction and contracts business undertakes turnkey power projects, such as sub-station erection, laying up of transmission and distribution lines, rural electrification, switchyards, and network refurbishment.

Genus Power Infrastructures (BOM:530343) Headlines

No Headlines