GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » SDC Techmedia Ltd (BOM:535647) » Definitions » Beneish M-Score

SDC Techmedia (BOM:535647) Beneish M-Score : -1.17 (As of Jun. 08, 2024)


View and export this data going back to 2013. Start your Free Trial

What is SDC Techmedia 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 -1.17 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:535647' s Beneish M-Score Range Over the Past 10 Years
Min: -2.64   Med: -1.28   Max: 359.66
Current: -1.17

During the past 12 years, the highest Beneish M-Score of SDC Techmedia was 359.66. The lowest was -2.64. And the median was -1.28.


SDC Techmedia Beneish M-Score Historical Data

The historical data trend for SDC Techmedia'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.

SDC Techmedia Beneish M-Score Chart

SDC Techmedia 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 -2.31 -2.64 -0.06 -1.56 -1.17

SDC Techmedia Semi-Annual Data
Mar14 Sep14 Mar15 Sep15 Mar16 Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 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 - -1.56 - -1.17 -

Competitive Comparison of SDC Techmedia's Beneish M-Score

For the Entertainment subindustry, SDC Techmedia'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.


SDC Techmedia's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, SDC Techmedia's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where SDC Techmedia's Beneish M-Score falls into.



SDC Techmedia 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 SDC Techmedia 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 * 0.4063+0.528 * 0.9811+0.404 * 4.4567+0.892 * 2.4514+0.115 * 0.9176
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0926+4.679 * -0.177844-0.327 * 0.903
=-1.17

* 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 ₹76.3 Mil.
Revenue was ₹113.0 Mil.
Gross Profit was ₹100.8 Mil.
Total Current Assets was ₹116.5 Mil.
Total Assets was ₹288.5 Mil.
Property, Plant and Equipment(Net PPE) was ₹169.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹24.5 Mil.
Selling, General, & Admin. Expense(SGA) was ₹7.6 Mil.
Total Current Liabilities was ₹14.9 Mil.
Long-Term Debt & Capital Lease Obligation was ₹142.6 Mil.
Net Income was ₹3.3 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹54.6 Mil.
Total Receivables was ₹76.7 Mil.
Revenue was ₹46.1 Mil.
Gross Profit was ₹40.4 Mil.
Total Current Assets was ₹121.5 Mil.
Total Assets was ₹317.7 Mil.
Property, Plant and Equipment(Net PPE) was ₹195.6 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹25.6 Mil.
Selling, General, & Admin. Expense(SGA) was ₹2.8 Mil.
Total Current Liabilities was ₹13.8 Mil.
Long-Term Debt & Capital Lease Obligation was ₹178.2 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)
=(76.344 / 113.024) / (76.652 / 46.106)
=0.675467 / 1.662517
=0.4063

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)
=(40.35 / 46.106) / (100.816 / 113.024)
=0.875157 / 0.891988
=0.9811

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 - (116.548 + 169.821) / 288.506) / (1 - (121.492 + 195.648) / 317.668)
=0.007407 / 0.001662
=4.4567

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
=113.024 / 46.106
=2.4514

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))
=(25.641 / (25.641 + 195.648)) / (24.545 / (24.545 + 169.821))
=0.115871 / 0.126282
=0.9176

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)
=(7.623 / 113.024) / (2.846 / 46.106)
=0.067446 / 0.061727
=1.0926

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)
=((142.624 + 14.891) / 288.506) / ((178.241 + 13.824) / 317.668)
=0.545968 / 0.604609
=0.903

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
=(3.317 - 0 - 54.626) / 288.506
=-0.177844

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.

SDC Techmedia has a M-score of -1.17 signals that the company is likely to be a manipulator.


SDC Techmedia Beneish M-Score Related Terms

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


SDC Techmedia (BOM:535647) Business Description

Traded in Other Exchanges
N/A
Address
No. 33/1, Wallajah Road, Chepauk, Chennai, TN, IND, 600002
SDC Techmedia Ltd operates in the business of media and event management. It is also involved in the reproduction of recorded media. Its services are to aggregate and market audio or video and movie contents of various languages in the local and international market, to acquire old movie rights, dub in a range of languages and market to various television channels, and to produce animation films or short movies or documentary movies. The firm also produces animation movies and television serials, and movies, leasing and renting of 4k Projectors to the Theaters, Cinema Halls and Multiplexes. It generates revenue based on the functioning of Theaters, Cinema Halls & Multiplexes in the State of Tamil Nadu and other cities of Southern States of India.

SDC Techmedia (BOM:535647) Headlines

No Headlines