GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Ekachai Medical Care PCL (BKK:EKH) » Definitions » Beneish M-Score

Ekachai Medical Care PCL (BKK:EKH) Beneish M-Score : -2.80 (As of May. 16, 2024)


View and export this data going back to 2016. Start your Free Trial

What is Ekachai Medical Care PCL 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 -2.8 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Ekachai Medical Care PCL's Beneish M-Score or its related term are showing as below:

BKK:EKH' s Beneish M-Score Range Over the Past 10 Years
Min: -3.09   Med: -2.67   Max: -1.86
Current: -2.8

During the past 9 years, the highest Beneish M-Score of Ekachai Medical Care PCL was -1.86. The lowest was -3.09. And the median was -2.67.


Ekachai Medical Care PCL Beneish M-Score Historical Data

The historical data trend for Ekachai Medical Care PCL'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.

Ekachai Medical Care PCL Beneish M-Score Chart

Ekachai Medical Care PCL Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -3.09 -2.20 -1.86 -2.67 -2.80

Ekachai Medical Care PCL 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 -2.67 -2.58 -2.82 -2.63 -2.80

Competitive Comparison of Ekachai Medical Care PCL's Beneish M-Score

For the Medical Care Facilities subindustry, Ekachai Medical Care PCL'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.


Ekachai Medical Care PCL's Beneish M-Score Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Ekachai Medical Care PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Ekachai Medical Care PCL's Beneish M-Score falls into.



Ekachai Medical Care PCL 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 Ekachai Medical Care PCL 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 * 0.9126+0.528 * 0.9393+0.404 * 0.9028+0.892 * 1.1527+0.115 * 0.9019
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1602+4.679 * -0.063213-0.327 * 0.923
=-2.80

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was ฿106 Mil.
Revenue was 316.13 + 332.734 + 298.714 + 261.032 = ฿1,209 Mil.
Gross Profit was 141.274 + 155.088 + 132.375 + 110.648 = ฿539 Mil.
Total Current Assets was ฿1,154 Mil.
Total Assets was ฿2,459 Mil.
Property, Plant and Equipment(Net PPE) was ฿673 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿86 Mil.
Selling, General, & Admin. Expense(SGA) was ฿264 Mil.
Total Current Liabilities was ฿210 Mil.
Long-Term Debt & Capital Lease Obligation was ฿10 Mil.
Net Income was 99.666 + 93.16 + 26.096 + 78.339 = ฿297 Mil.
Non Operating Income was 22.683 + 15.974 + 11.724 + 39.142 = ฿90 Mil.
Cash Flow from Operations was 128.304 + 89.471 + 97.641 + 47.753 = ฿363 Mil.
Total Receivables was ฿101 Mil.
Revenue was 250.81 + 280.507 + 241.665 + 275.526 = ฿1,049 Mil.
Gross Profit was 89.051 + 124.747 + 97.104 + 128.606 = ฿440 Mil.
Total Current Assets was ฿932 Mil.
Total Assets was ฿2,249 Mil.
Property, Plant and Equipment(Net PPE) was ฿676 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿77 Mil.
Selling, General, & Admin. Expense(SGA) was ฿197 Mil.
Total Current Liabilities was ฿201 Mil.
Long-Term Debt & Capital Lease Obligation was ฿16 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)
=(106.205 / 1208.61) / (100.959 / 1048.508)
=0.087874 / 0.096288
=0.9126

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)
=(439.508 / 1048.508) / (539.385 / 1208.61)
=0.419175 / 0.446285
=0.9393

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 - (1153.649 + 672.764) / 2458.832) / (1 - (931.825 + 676.089) / 2248.504)
=0.257203 / 0.284896
=0.9028

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
=1208.61 / 1048.508
=1.1527

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))
=(76.677 / (76.677 + 676.089)) / (85.655 / (85.655 + 672.764))
=0.10186 / 0.112939
=0.9019

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)
=(263.896 / 1208.61) / (197.331 / 1048.508)
=0.218347 / 0.188202
=1.1602

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)
=((9.639 + 209.743) / 2458.832) / ((16.207 + 201.15) / 2248.504)
=0.089222 / 0.096667
=0.923

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
=(297.261 - 89.523 - 363.169) / 2458.832
=-0.063213

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.

Ekachai Medical Care PCL has a M-score of -2.80 suggests that the company is unlikely to be a manipulator.


Ekachai Medical Care PCL Beneish M-Score Related Terms

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


Ekachai Medical Care PCL (BKK:EKH) Business Description

Traded in Other Exchanges
N/A
Address
99/9 Moo 4, Ekachai Road, Khok-kham, Muang Samut Sakorn, Samut Sakorn, THA, 74000
Ekachai Medical Care PCL operates in the hospital business and infertility center. It offers services such as plastic surgery, skin, and laser, pediatrics, obstetrics and gynecology, general surgery, orthopedics, ophthalmology, dental and other healthcare services. It provides medical services for inpatient and outpatient under the name of Ekachai Hospital. Geographically, all the activities function through Thailand and it derives revenue from hospital operations, mainly consisting of medical fees, hospital room sales, and medicine sales.

Ekachai Medical Care PCL (BKK:EKH) Headlines

No Headlines