GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Sun Vending Technology PCL (BKK:SVT-R) » Definitions » Beneish M-Score

Sun Vending Technology PCL (BKK:SVT-R) Beneish M-Score : -3.11 (As of May. 12, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Sun Vending Technology 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 -3.11 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Sun Vending Technology PCL's Beneish M-Score or its related term are showing as below:

BKK:SVT-R' s Beneish M-Score Range Over the Past 10 Years
Min: -3.11   Med: -2.09   Max: 0.43
Current: -3.11

During the past 7 years, the highest Beneish M-Score of Sun Vending Technology PCL was 0.43. The lowest was -3.11. And the median was -2.09.


Sun Vending Technology PCL Beneish M-Score Historical Data

The historical data trend for Sun Vending Technology 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.

Sun Vending Technology PCL Beneish M-Score Chart

Sun Vending Technology PCL Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - 0.43 -2.09 -3.11

Sun Vending Technology PCL Quarterly Data
Dec17 Dec18 Dec19 Jun20 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 -2.09 -2.07 -2.30 -2.22 -3.11

Competitive Comparison of Sun Vending Technology PCL's Beneish M-Score

For the Business Equipment & Supplies subindustry, Sun Vending Technology 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.


Sun Vending Technology PCL's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Sun Vending Technology PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sun Vending Technology PCL's Beneish M-Score falls into.



Sun Vending Technology 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 Sun Vending Technology 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 * 0.7229+0.528 * 0.9861+0.404 * 1.0235+0.892 * 1.0478+0.115 * 0.9587
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0775+4.679 * -0.07698-0.327 * 1.1332
=-3.11

* 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 ฿33 Mil.
Revenue was 564.95 + 604.759 + 575.425 + 577.068 = ฿2,322 Mil.
Gross Profit was 190.625 + 205.418 + 197.098 + 196.456 = ฿790 Mil.
Total Current Assets was ฿300 Mil.
Total Assets was ฿1,710 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,319 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿198 Mil.
Selling, General, & Admin. Expense(SGA) was ฿750 Mil.
Total Current Liabilities was ฿354 Mil.
Long-Term Debt & Capital Lease Obligation was ฿70 Mil.
Net Income was 5.965 + 18.077 + 14.778 + 20.32 = ฿59 Mil.
Non Operating Income was 8.68 + 9.458 + 9.61 + 8.571 = ฿36 Mil.
Cash Flow from Operations was 29.926 + 46.534 + -16.724 + 94.705 = ฿154 Mil.
Total Receivables was ฿43 Mil.
Revenue was 556.396 + 585.503 + 541.021 + 533.432 = ฿2,216 Mil.
Gross Profit was 188.558 + 195.758 + 182.332 + 176.468 = ฿743 Mil.
Total Current Assets was ฿334 Mil.
Total Assets was ฿1,600 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,183 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿169 Mil.
Selling, General, & Admin. Expense(SGA) was ฿665 Mil.
Total Current Liabilities was ฿344 Mil.
Long-Term Debt & Capital Lease Obligation was ฿5 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)
=(32.657 / 2322.202) / (43.116 / 2216.352)
=0.014063 / 0.019454
=0.7229

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)
=(743.116 / 2216.352) / (789.597 / 2322.202)
=0.335288 / 0.340021
=0.9861

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 - (300.02 + 1319.127) / 1709.795) / (1 - (333.799 + 1183.161) / 1599.83)
=0.053017 / 0.051799
=1.0235

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
=2322.202 / 2216.352
=1.0478

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))
=(168.947 / (168.947 + 1183.161)) / (197.683 / (197.683 + 1319.127))
=0.124951 / 0.130328
=0.9587

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)
=(750.465 / 2322.202) / (664.743 / 2216.352)
=0.32317 / 0.299927
=1.0775

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)
=((69.74 + 353.816) / 1709.795) / ((5.435 + 344.292) / 1599.83)
=0.247723 / 0.218603
=1.1332

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
=(59.14 - 36.319 - 154.441) / 1709.795
=-0.07698

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.

Sun Vending Technology PCL has a M-score of -3.11 suggests that the company is unlikely to be a manipulator.


Sun Vending Technology PCL Beneish M-Score Related Terms

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


Sun Vending Technology PCL (BKK:SVT-R) Business Description

Traded in Other Exchanges
Address
414/25 Soi Phatthanakan 1, Bangpongpang, Yannawa, Bangkok, THA, 10120
Sun Vending Technology PCL is engaged in full range of vending machine business including sales of goods through vending machine and sales of vending machines.

Sun Vending Technology PCL (BKK:SVT-R) Headlines

No Headlines