GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Rainbow Childrens Medicare Ltd (BOM:543524) » Definitions » Beneish M-Score

Rainbow Childrens Medicare (BOM:543524) Beneish M-Score : -2.31 (As of May. 17, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Rainbow Childrens Medicare 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 -2.31 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BOM:543524' s Beneish M-Score Range Over the Past 10 Years
Min: -2.83   Med: -2.5   Max: -2.31
Current: -2.31

During the past 5 years, the highest Beneish M-Score of Rainbow Childrens Medicare was -2.31. The lowest was -2.83. And the median was -2.50.


Rainbow Childrens Medicare Beneish M-Score Historical Data

The historical data trend for Rainbow Childrens Medicare'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.

Rainbow Childrens Medicare Beneish M-Score Chart

Rainbow Childrens Medicare Annual Data
Trend Mar19 Mar20 Mar21 Mar22 Mar23
Beneish M-Score
- - -2.83 -2.50 -2.31

Rainbow Childrens Medicare Quarterly Data
Mar19 Mar20 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 - -2.31 - - -

Competitive Comparison of Rainbow Childrens Medicare's Beneish M-Score

For the Medical Care Facilities subindustry, Rainbow Childrens Medicare'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.


Rainbow Childrens Medicare's Beneish M-Score Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Rainbow Childrens Medicare's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Rainbow Childrens Medicare's Beneish M-Score falls into.



Rainbow Childrens Medicare 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 Rainbow Childrens Medicare 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 * 0.7758+0.528 * 0.9247+0.404 * 1.7089+0.892 * 1.2052+0.115 * 1.0173
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.065525-0.327 * 0.7514
=-2.31

* 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 ₹583 Mil.
Revenue was ₹11,736 Mil.
Gross Profit was ₹10,153 Mil.
Total Current Assets was ₹4,836 Mil.
Total Assets was ₹17,763 Mil.
Property, Plant and Equipment(Net PPE) was ₹9,486 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹903 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹1,444 Mil.
Long-Term Debt & Capital Lease Obligation was ₹5,599 Mil.
Net Income was ₹2,108 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹3,272 Mil.
Total Receivables was ₹624 Mil.
Revenue was ₹9,738 Mil.
Gross Profit was ₹7,790 Mil.
Total Current Assets was ₹2,902 Mil.
Total Assets was ₹12,957 Mil.
Property, Plant and Equipment(Net PPE) was ₹8,587 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹833 Mil.
Selling, General, & Admin. Expense(SGA) was ₹2,352 Mil.
Total Current Liabilities was ₹1,252 Mil.
Long-Term Debt & Capital Lease Obligation was ₹5,585 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)
=(583.36 / 11735.74) / (623.94 / 9737.58)
=0.049708 / 0.064075
=0.7758

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)
=(7790.29 / 9737.58) / (10152.96 / 11735.74)
=0.800023 / 0.865132
=0.9247

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 - (4836.38 + 9486.2) / 17763.03) / (1 - (2902.06 + 8586.84) / 12957.49)
=0.193686 / 0.113339
=1.7089

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
=11735.74 / 9737.58
=1.2052

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))
=(832.63 / (832.63 + 8586.84)) / (902.68 / (902.68 + 9486.2))
=0.088395 / 0.086889
=1.0173

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 / 11735.74) / (2352.09 / 9737.58)
=0 / 0.241548
=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)
=((5598.57 + 1444.48) / 17763.03) / ((5585.48 + 1251.87) / 12957.49)
=0.3965 / 0.527675
=0.7514

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
=(2108.34 - 0 - 3272.26) / 17763.03
=-0.065525

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.

Rainbow Childrens Medicare has a M-score of -2.31 suggests that the company is unlikely to be a manipulator.


Rainbow Childrens Medicare Beneish M-Score Related Terms

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


Rainbow Childrens Medicare (BOM:543524) Business Description

Traded in Other Exchanges
Address
Road No. 2, Banjara Hills, 8-2-120/103/1, Survey No. 403, Hyderabad, TG, IND, 500034
Rainbow Childrens Medicare Ltd operates a multi-specialty pediatric, obstetrics, and gynecology hospital chain in India. The company offers a wide range of services such as newborn and pediatric intensive care, pediatric multi-specialty services, pediatric quaternary care, obstetrics, and gynecology, which includes normal and complex obstetric care, and multidisciplinary fetal care, perinatal genetic and fertility care.

Rainbow Childrens Medicare (BOM:543524) Headlines

No Headlines