GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Hygon Information Technology Co Ltd (SHSE:688041) » Definitions » Beneish M-Score

Hygon Information Technology Co (SHSE:688041) Beneish M-Score : -2.68 (As of Jun. 04, 2024)


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

What is Hygon Information Technology 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 -2.68 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Hygon Information Technology Co's Beneish M-Score or its related term are showing as below:

SHSE:688041' s Beneish M-Score Range Over the Past 10 Years
Min: -2.68   Med: -2.29   Max: 3.02
Current: -2.68

During the past 6 years, the highest Beneish M-Score of Hygon Information Technology Co was 3.02. The lowest was -2.68. And the median was -2.29.


Hygon Information Technology Co Beneish M-Score Historical Data

The historical data trend for Hygon Information Technology 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.

Hygon Information Technology Co Beneish M-Score Chart

Hygon Information Technology Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -0.57 -2.29

Hygon Information Technology Co Quarterly Data
Dec18 Dec19 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -1.31 -2.39 -2.54 -2.29 -2.68

Competitive Comparison of Hygon Information Technology Co's Beneish M-Score

For the Computer Hardware subindustry, Hygon Information Technology 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.


Hygon Information Technology Co's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Hygon Information Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hygon Information Technology Co's Beneish M-Score falls into.



Hygon Information Technology 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 Hygon Information Technology 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 * 0.7185+0.528 * 0.8808+0.404 * 0.8842+0.892 * 1.2112+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9275+4.679 * 0.007861-0.327 * 1.2257
=-2.68

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ¥1,302 Mil.
Revenue was 1592.08 + 2069.276 + 1331.029 + 1450.381 = ¥6,443 Mil.
Gross Profit was 1001 + 1196.998 + 748.382 + 901.682 = ¥3,848 Mil.
Total Current Assets was ¥15,958 Mil.
Total Assets was ¥23,326 Mil.
Property, Plant and Equipment(Net PPE) was ¥371 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥196 Mil.
Total Current Liabilities was ¥1,236 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,023 Mil.
Net Income was 288.537 + 361.544 + 224.183 + 438.058 = ¥1,312 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -67.884 + -108.278 + 543.594 + 761.526 = ¥1,129 Mil.
Total Receivables was ¥1,496 Mil.
Revenue was 1161.313 + 1305.393 + 1290.142 + 1562.29 = ¥5,319 Mil.
Gross Profit was 740.213 + 617.925 + 603.89 + 836.216 = ¥2,798 Mil.
Total Current Assets was ¥14,349 Mil.
Total Assets was ¥22,210 Mil.
Property, Plant and Equipment(Net PPE) was ¥327 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥176 Mil.
Selling, General, & Admin. Expense(SGA) was ¥175 Mil.
Total Current Liabilities was ¥1,036 Mil.
Long-Term Debt & Capital Lease Obligation was ¥719 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)
=(1302.12 / 6442.766) / (1496.195 / 5319.138)
=0.202106 / 0.281285
=0.7185

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)
=(2798.244 / 5319.138) / (3848.062 / 6442.766)
=0.526071 / 0.597269
=0.8808

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 - (15957.733 + 371.48) / 23325.625) / (1 - (14349.116 + 326.531) / 22209.724)
=0.299945 / 0.339224
=0.8842

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
=6442.766 / 5319.138
=1.2112

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))
=(176.135 / (176.135 + 326.531)) / (0 / (0 + 371.48))
=0.350402 / 0
=1

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)
=(196.384 / 6442.766) / (174.801 / 5319.138)
=0.030481 / 0.032863
=0.9275

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)
=((1023.437 + 1235.581) / 23325.625) / ((719.279 + 1035.58) / 22209.724)
=0.096847 / 0.079013
=1.2257

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
=(1312.322 - 0 - 1128.958) / 23325.625
=0.007861

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.

Hygon Information Technology Co has a M-score of -2.68 suggests that the company is unlikely to be a manipulator.


Hygon Information Technology Co Beneish M-Score Related Terms

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


Hygon Information Technology Co (SHSE:688041) Business Description

Traded in Other Exchanges
N/A
Address
No. 18, Haitai West Road, Industrial Incubation-3-8, North 2-204, Huayuan Industrial Zone, Tianjin, CHN, 100085
Hygon Information Technology Co Ltd is engaged in the research and development, design and sales of high-end processors used in computing and storage devices such as servers and workstations.

Hygon Information Technology Co (SHSE:688041) Headlines

No Headlines