GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Lorenzini Apparels Ltd (BOM:540952) » Definitions » Beneish M-Score

Lorenzini Apparels (BOM:540952) Beneish M-Score : -2.01 (As of May. 25, 2024)


View and export this data going back to 2018. Start your Free Trial

What is Lorenzini Apparels 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 -2.01 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:540952' s Beneish M-Score Range Over the Past 10 Years
Min: -3.65   Med: -2.16   Max: 3.2
Current: -2.01

During the past 11 years, the highest Beneish M-Score of Lorenzini Apparels was 3.20. The lowest was -3.65. And the median was -2.16.


Lorenzini Apparels Beneish M-Score Historical Data

The historical data trend for Lorenzini Apparels'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.

Lorenzini Apparels Beneish M-Score Chart

Lorenzini Apparels 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 -1.48 -2.16 -2.67 -3.18 -2.01

Lorenzini Apparels Semi-Annual Data
Mar13 Mar14 Mar15 Mar16 Mar17 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 - -3.18 - -2.01 -

Competitive Comparison of Lorenzini Apparels's Beneish M-Score

For the Apparel Manufacturing subindustry, Lorenzini Apparels'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.


Lorenzini Apparels's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Lorenzini Apparels's Beneish M-Score distribution charts can be found below:

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



Lorenzini Apparels 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 Lorenzini Apparels 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 * 0.9434+0.528 * 1.066+0.404 * 0.4421+0.892 * 1.79+0.115 * 0.6915
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0531+4.679 * 0.011087-0.327 * 0.9849
=-2.01

* 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 ₹86.8 Mil.
Revenue was ₹437.6 Mil.
Gross Profit was ₹194.0 Mil.
Total Current Assets was ₹323.5 Mil.
Total Assets was ₹415.3 Mil.
Property, Plant and Equipment(Net PPE) was ₹81.3 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹28.9 Mil.
Selling, General, & Admin. Expense(SGA) was ₹13.8 Mil.
Total Current Liabilities was ₹178.9 Mil.
Long-Term Debt & Capital Lease Obligation was ₹81.1 Mil.
Net Income was ₹25.2 Mil.
Gross Profit was ₹0.0 Mil.
Cash Flow from Operations was ₹20.6 Mil.
Total Receivables was ₹51.4 Mil.
Revenue was ₹244.4 Mil.
Gross Profit was ₹115.6 Mil.
Total Current Assets was ₹251.6 Mil.
Total Assets was ₹355.5 Mil.
Property, Plant and Equipment(Net PPE) was ₹83.7 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹18.5 Mil.
Selling, General, & Admin. Expense(SGA) was ₹7.3 Mil.
Total Current Liabilities was ₹153.3 Mil.
Long-Term Debt & Capital Lease Obligation was ₹72.6 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)
=(86.787 / 437.566) / (51.395 / 244.447)
=0.19834 / 0.21025
=0.9434

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)
=(115.552 / 244.447) / (194.043 / 437.566)
=0.472708 / 0.44346
=1.066

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 - (323.538 + 81.283) / 415.273) / (1 - (251.586 + 83.716) / 355.545)
=0.025169 / 0.056935
=0.4421

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
=437.566 / 244.447
=1.79

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))
=(18.524 / (18.524 + 83.716)) / (28.859 / (28.859 + 81.283))
=0.181182 / 0.262016
=0.6915

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)
=(13.822 / 437.566) / (7.332 / 244.447)
=0.031588 / 0.029994
=1.0531

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)
=((81.071 + 178.859) / 415.273) / ((72.607 + 153.345) / 355.545)
=0.625926 / 0.635509
=0.9849

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
=(25.192 - 0 - 20.588) / 415.273
=0.011087

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.

Lorenzini Apparels has a M-score of -2.01 suggests that the company is unlikely to be a manipulator.


Lorenzini Apparels Beneish M-Score Related Terms

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


Lorenzini Apparels (BOM:540952) Business Description

Traded in Other Exchanges
Address
C-64, Okhla Industrial Area Phase - I, New Delhi, Delhi, IND, 110020
Lorenzini Apparels Ltd is engaged in the business of manufacturing, designing, and marketing ready-made garments in India. The company offers formal, semi-formal, and casual wear for men and women casual wear under the brand names Monteil and Munero Monteil, and Calgari. Its products include jeans, shirts, jackets, t-shirts, trousers, sweatshirts, sweaters, blazers, waistcoats, shorts, and capris. In addition, the company also outsources the garments manufacturing on a work basis from third-party contractors.

Lorenzini Apparels (BOM:540952) Headlines

No Headlines