GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Taj GVK Hotels & Resorts Ltd (BOM:532390) » Definitions » Beneish M-Score

Taj GVK Hotels & Resorts (BOM:532390) Beneish M-Score : -1.33 (As of May. 10, 2024)


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

What is Taj GVK Hotels & Resorts 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 -1.33 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Taj GVK Hotels & Resorts's Beneish M-Score or its related term are showing as below:

BOM:532390' s Beneish M-Score Range Over the Past 10 Years
Min: -2.99   Med: -2.66   Max: -1.33
Current: -1.33

During the past 13 years, the highest Beneish M-Score of Taj GVK Hotels & Resorts was -1.33. The lowest was -2.99. And the median was -2.66.


Taj GVK Hotels & Resorts Beneish M-Score Historical Data

The historical data trend for Taj GVK Hotels & Resorts'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.

Taj GVK Hotels & Resorts Beneish M-Score Chart

Taj GVK Hotels & Resorts 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 -2.71 -2.98 -1.82 -1.87 -1.33

Taj GVK Hotels & Resorts 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 - -1.33 - - -

Competitive Comparison of Taj GVK Hotels & Resorts's Beneish M-Score

For the Lodging subindustry, Taj GVK Hotels & Resorts'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.


Taj GVK Hotels & Resorts's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Taj GVK Hotels & Resorts's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Taj GVK Hotels & Resorts's Beneish M-Score falls into.



Taj GVK Hotels & Resorts 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 Taj GVK Hotels & Resorts 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 * 1.6668+0.528 * 0.9199+0.404 * 0.9068+0.892 * 1.6892+0.115 * 1.0688
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.751+4.679 * -0.02646-0.327 * 0.776
=-1.33

* 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 ₹678 Mil.
Revenue was ₹3,836 Mil.
Gross Profit was ₹2,596 Mil.
Total Current Assets was ₹1,245 Mil.
Total Assets was ₹7,576 Mil.
Property, Plant and Equipment(Net PPE) was ₹4,976 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹146 Mil.
Selling, General, & Admin. Expense(SGA) was ₹233 Mil.
Total Current Liabilities was ₹1,242 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1,074 Mil.
Net Income was ₹798 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹999 Mil.
Total Receivables was ₹241 Mil.
Revenue was ₹2,271 Mil.
Gross Profit was ₹1,414 Mil.
Total Current Assets was ₹718 Mil.
Total Assets was ₹7,050 Mil.
Property, Plant and Equipment(Net PPE) was ₹4,942 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹155 Mil.
Selling, General, & Admin. Expense(SGA) was ₹184 Mil.
Total Current Liabilities was ₹1,200 Mil.
Long-Term Debt & Capital Lease Obligation was ₹1,577 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)
=(677.876 / 3835.848) / (240.76 / 2270.765)
=0.176721 / 0.106026
=1.6668

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)
=(1413.74 / 2270.765) / (2596.113 / 3835.848)
=0.622583 / 0.676803
=0.9199

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 - (1244.984 + 4975.89) / 7575.529) / (1 - (717.538 + 4941.902) / 7049.589)
=0.17882 / 0.197196
=0.9068

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
=3835.848 / 2270.765
=1.6892

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))
=(155.355 / (155.355 + 4941.902)) / (146.052 / (146.052 + 4975.89))
=0.030478 / 0.028515
=1.0688

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)
=(233.467 / 3835.848) / (184.023 / 2270.765)
=0.060865 / 0.08104
=0.751

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)
=((1074.152 + 1242.053) / 7575.529) / ((1577.019 + 1200.409) / 7049.589)
=0.305748 / 0.393984
=0.776

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
=(798.22 - 0 - 998.671) / 7575.529
=-0.02646

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.

Taj GVK Hotels & Resorts has a M-score of -1.33 signals that the company is likely to be a manipulator.


Taj GVK Hotels & Resorts Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Taj GVK Hotels & Resorts's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Taj GVK Hotels & Resorts (BOM:532390) Business Description

Traded in Other Exchanges
Address
Taj Krishna, Road No. 1, Banjara Hills, Hyderabad, TG, IND, 500 034
Taj GVK Hotels & Resorts Ltd is an Indian-based company, which is engaged in the business of owning, operating and managing hotels, palaces, and resorts with the brand name TAJ. The business activities of the group include operations of rooms, restaurants, bars, and banquets. It operates a range of hotels under the Taj brand which are Taj Krishna, Taj Banjara, Taj Deccan, Vivanta by Taj, Taj Chandigarh, Taj Club House, and Taj Santacruz.

Taj GVK Hotels & Resorts (BOM:532390) Headlines

No Headlines