GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » Winston Medical Supply Co Ltd (ROCO:6817) » Definitions » Beneish M-Score

Winston Medical Supply Co (ROCO:6817) Beneish M-Score : -2.80 (As of May. 27, 2024)


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

What is Winston Medical Supply Co 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 Winston Medical Supply Co's Beneish M-Score or its related term are showing as below:

ROCO:6817' s Beneish M-Score Range Over the Past 10 Years
Min: -3.09   Med: -2.8   Max: -2.02
Current: -2.8

During the past 7 years, the highest Beneish M-Score of Winston Medical Supply Co was -2.02. The lowest was -3.09. And the median was -2.80.


Winston Medical Supply Co Beneish M-Score Historical Data

The historical data trend for Winston Medical Supply Co'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.

Winston Medical Supply Co Beneish M-Score Chart

Winston Medical Supply Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial -2.83 -2.02 -3.09 -2.17 -2.80

Winston Medical Supply Co Semi-Annual Data
Dec17 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.09 - -2.17 - -2.80

Competitive Comparison of Winston Medical Supply Co's Beneish M-Score

For the Drug Manufacturers - Specialty & Generic subindustry, Winston Medical Supply Co'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.


Winston Medical Supply Co's Beneish M-Score Distribution in the Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, Winston Medical Supply Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Winston Medical Supply Co's Beneish M-Score falls into.



Winston Medical Supply Co 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 Winston Medical Supply Co 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 * 0.7896+0.528 * 0.8894+0.404 * 1.1939+0.892 * 1.1691+0.115 * 1.2137
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9944+4.679 * -0.070709-0.327 * 0.9713
=-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 NT$171.7 Mil.
Revenue was NT$709.1 Mil.
Gross Profit was NT$347.6 Mil.
Total Current Assets was NT$599.8 Mil.
Total Assets was NT$801.8 Mil.
Property, Plant and Equipment(Net PPE) was NT$182.7 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$28.0 Mil.
Selling, General, & Admin. Expense(SGA) was NT$142.9 Mil.
Total Current Liabilities was NT$298.7 Mil.
Long-Term Debt & Capital Lease Obligation was NT$56.1 Mil.
Net Income was NT$158.8 Mil.
Gross Profit was NT$0.0 Mil.
Cash Flow from Operations was NT$215.4 Mil.
Total Receivables was NT$186.0 Mil.
Revenue was NT$606.5 Mil.
Gross Profit was NT$264.4 Mil.
Total Current Assets was NT$498.4 Mil.
Total Assets was NT$701.4 Mil.
Property, Plant and Equipment(Net PPE) was NT$188.9 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$36.3 Mil.
Selling, General, & Admin. Expense(SGA) was NT$122.9 Mil.
Total Current Liabilities was NT$263.5 Mil.
Long-Term Debt & Capital Lease Obligation was NT$56.1 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)
=(171.714 / 709.074) / (186.014 / 606.517)
=0.242167 / 0.306692
=0.7896

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)
=(264.448 / 606.517) / (347.598 / 709.074)
=0.436011 / 0.490214
=0.8894

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 - (599.822 + 182.73) / 801.776) / (1 - (498.432 + 188.912) / 701.431)
=0.023977 / 0.020083
=1.1939

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
=709.074 / 606.517
=1.1691

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))
=(36.296 / (36.296 + 188.912)) / (27.979 / (27.979 + 182.73))
=0.161167 / 0.132785
=1.2137

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)
=(142.866 / 709.074) / (122.894 / 606.517)
=0.201482 / 0.202623
=0.9944

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)
=((56.057 + 298.69) / 801.776) / ((56.061 + 263.457) / 701.431)
=0.442452 / 0.455523
=0.9713

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
=(158.755 - 0 - 215.448) / 801.776
=-0.070709

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.

Winston Medical Supply Co has a M-score of -2.80 suggests that the company is unlikely to be a manipulator.


Winston Medical Supply Co Beneish M-Score Related Terms

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


Winston Medical Supply Co (ROCO:6817) Business Description

Traded in Other Exchanges
N/A
Address
117 Renai Street, Yanzhouli, Yongkang District, Tainan, TWN, 710
Winston Medical Supply Co Ltd is a manufacturer of medical products. It produces sterile ophthalmic preparations, hormone preparations and healthy products.

Winston Medical Supply Co (ROCO:6817) Headlines

No Headlines