GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Winall Hi-tech Seed Co Ltd (SZSE:300087) » Definitions » Beneish M-Score

Winall Hi-tech Seed Co (SZSE:300087) Beneish M-Score : -1.73 (As of May. 16, 2024)


View and export this data going back to 2010. Start your Free Trial

What is Winall Hi-tech Seed 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.

Warning Sign:

Beneish M-Score -1.73 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Winall Hi-tech Seed Co's Beneish M-Score or its related term are showing as below:

SZSE:300087' s Beneish M-Score Range Over the Past 10 Years
Min: -3.29   Med: -2.54   Max: 0.91
Current: -1.73

During the past 13 years, the highest Beneish M-Score of Winall Hi-tech Seed Co was 0.91. The lowest was -3.29. And the median was -2.54.


Winall Hi-tech Seed Co Beneish M-Score Historical Data

The historical data trend for Winall Hi-tech Seed 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.

Winall Hi-tech Seed Co Beneish M-Score Chart

Winall Hi-tech Seed Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.85 -1.40 -2.57 -1.82 -2.39

Winall Hi-tech Seed Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.03 -1.79 -2.44 -2.39 -1.73

Competitive Comparison of Winall Hi-tech Seed Co's Beneish M-Score

For the Farm Products subindustry, Winall Hi-tech Seed 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.


Winall Hi-tech Seed Co's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Winall Hi-tech Seed Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Winall Hi-tech Seed Co's Beneish M-Score falls into.



Winall Hi-tech Seed 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 Winall Hi-tech Seed 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 * 1.311+0.528 * 1.006+0.404 * 0.878+0.892 * 1.1338+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0706+4.679 * 0.095942-0.327 * 1.147
=-1.73

* 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 ¥659 Mil.
Revenue was 672.962 + 2548.996 + 473.979 + 462.462 = ¥4,158 Mil.
Gross Profit was 132.871 + 753.66 + 82.94 + 126.481 = ¥1,096 Mil.
Total Current Assets was ¥4,531 Mil.
Total Assets was ¥6,211 Mil.
Property, Plant and Equipment(Net PPE) was ¥682 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥456 Mil.
Total Current Liabilities was ¥2,869 Mil.
Long-Term Debt & Capital Lease Obligation was ¥613 Mil.
Net Income was 17.744 + 263.226 + -28.783 + 8.103 = ¥260 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -633.234 + -412.207 + 671.795 + 38.036 = ¥-336 Mil.
Total Receivables was ¥444 Mil.
Revenue was 617.458 + 1954.581 + 570.565 + 525.037 = ¥3,668 Mil.
Gross Profit was 140.941 + 630.18 + 104.745 + 96.53 = ¥972 Mil.
Total Current Assets was ¥3,145 Mil.
Total Assets was ¥4,583 Mil.
Property, Plant and Equipment(Net PPE) was ¥600 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥376 Mil.
Total Current Liabilities was ¥1,817 Mil.
Long-Term Debt & Capital Lease Obligation was ¥422 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)
=(659.481 / 4158.399) / (443.66 / 3667.641)
=0.15859 / 0.120966
=1.311

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)
=(972.396 / 3667.641) / (1095.952 / 4158.399)
=0.265128 / 0.263551
=1.006

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 - (4531.067 + 682.452) / 6211.014) / (1 - (3144.57 + 599.933) / 4582.81)
=0.160601 / 0.182924
=0.878

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
=4158.399 / 3667.641
=1.1338

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))
=(0 / (0 + 599.933)) / (0 / (0 + 682.452))
=0 / 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)
=(455.866 / 4158.399) / (375.543 / 3667.641)
=0.109625 / 0.102394
=1.0706

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)
=((612.582 + 2868.674) / 6211.014) / ((422.199 + 1817.283) / 4582.81)
=0.560497 / 0.48867
=1.147

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
=(260.29 - 0 - -335.61) / 6211.014
=0.095942

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.

Winall Hi-tech Seed Co has a M-score of -1.73 signals that the company is likely to be a manipulator.


Winall Hi-tech Seed Co Beneish M-Score Related Terms

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


Winall Hi-tech Seed Co (SZSE:300087) Business Description

Traded in Other Exchanges
N/A
Address
Tian Chi Road, Hefei High-tech Industrial Development Zone No 3, Hefei, CHN, 230088
Winall Hi-tech Seed Co Ltd is a seed company. It is engaged in the breeding of various crop seeds in China. The company produces hybrid rice varieties from double cropping; and three-line two-line hybrid rice varieties, as well as corn, wheat, cottonseed oil, vegetables, west melon, pumpkin, and other crop seeds.

Winall Hi-tech Seed Co (SZSE:300087) Headlines

No Headlines