GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Sheetal Cool Products Ltd (BOM:540757) » Definitions » Beneish M-Score

Sheetal Cool Products (BOM:540757) Beneish M-Score : 8.48 (As of Jun. 03, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Sheetal Cool Products 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 8.48 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BOM:540757' s Beneish M-Score Range Over the Past 10 Years
Min: -2345.25   Med: -3.2   Max: 8.48
Current: 8.48

During the past 11 years, the highest Beneish M-Score of Sheetal Cool Products was 8.48. The lowest was -2345.25. And the median was -3.20.


Sheetal Cool Products Beneish M-Score Historical Data

The historical data trend for Sheetal Cool Products'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.

Sheetal Cool Products Beneish M-Score Chart

Sheetal Cool Products Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.35 -3.12 -0.14 -3.34 8.48

Sheetal Cool Products Quarterly Data
Mar16 Mar17 Jun17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Dec21 Mar22 Sep22 Dec22 Mar23 Sep23 Dec23 Mar24
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 - -3.34 - - 8.48

Competitive Comparison of Sheetal Cool Products's Beneish M-Score

For the Packaged Foods subindustry, Sheetal Cool Products'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.


Sheetal Cool Products's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Sheetal Cool Products's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sheetal Cool Products's Beneish M-Score falls into.



Sheetal Cool Products 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 Sheetal Cool Products 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 * 12.7454+0.528 * 1.059+0.404 * 1.1655+0.892 * 1.0366+0.115 * 0.9504
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.038638-0.327 * 0.8798
=8.48

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ₹501 Mil.
Revenue was ₹3,527 Mil.
Gross Profit was ₹1,105 Mil.
Total Current Assets was ₹1,864 Mil.
Total Assets was ₹2,348 Mil.
Property, Plant and Equipment(Net PPE) was ₹439 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹92 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹954 Mil.
Long-Term Debt & Capital Lease Obligation was ₹156 Mil.
Net Income was ₹208 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹299 Mil.
Total Receivables was ₹38 Mil.
Revenue was ₹3,403 Mil.
Gross Profit was ₹1,129 Mil.
Total Current Assets was ₹1,739 Mil.
Total Assets was ₹2,267 Mil.
Property, Plant and Equipment(Net PPE) was ₹490 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹96 Mil.
Selling, General, & Admin. Expense(SGA) was ₹45 Mil.
Total Current Liabilities was ₹980 Mil.
Long-Term Debt & Capital Lease Obligation was ₹239 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)
=(500.834 / 3527.082) / (37.91 / 3402.642)
=0.141997 / 0.011141
=12.7454

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)
=(1128.793 / 3402.642) / (1104.836 / 3527.082)
=0.33174 / 0.313244
=1.059

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 - (1863.922 + 438.519) / 2347.514) / (1 - (1739.488 + 490.454) / 2267.294)
=0.0192 / 0.016474
=1.1655

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
=3527.082 / 3402.642
=1.0366

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))
=(96.437 / (96.437 + 490.454)) / (91.666 / (91.666 + 438.519))
=0.164318 / 0.172894
=0.9504

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 / 3527.082) / (44.955 / 3402.642)
=0 / 0.013212
=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)
=((156.151 + 954.292) / 2347.514) / ((239.004 + 980.063) / 2267.294)
=0.473029 / 0.537675
=0.8798

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
=(208.408 - 0 - 299.112) / 2347.514
=-0.038638

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.

Sheetal Cool Products has a M-score of 8.48 signals that the company is likely to be a manipulator.


Sheetal Cool Products Beneish M-Score Related Terms

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


Sheetal Cool Products (BOM:540757) Business Description

Traded in Other Exchanges
Address
Plot No. 75 to 81, G.I.D.C. Estate, Amreli, GJ, IND, 365601
Sheetal Cool Products Ltd is engaged in the manufacture and sale of ice cream and related products. Its product includes take home; cups; cones; candies; kulfi; cakes and pastries; novelties; and sugar-free. The company has two primary segments namely Milk and Milk Products and Namkeen Products. The majority of the firm's revenue gets derived from the Milk and Milk products segment.

Sheetal Cool Products (BOM:540757) Headlines

No Headlines