GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Anhui Huaren Health Pharmaceutical Co Ltd (SZSE:301408) » Definitions » Beneish M-Score

Anhui Huaren Health Pharmaceutical Co (SZSE:301408) Beneish M-Score : -1.59 (As of May. 26, 2024)


View and export this data going back to 2023. Start your Free Trial

What is Anhui Huaren Health Pharmaceutical 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 -1.59 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Anhui Huaren Health Pharmaceutical Co's Beneish M-Score or its related term are showing as below:

SZSE:301408' s Beneish M-Score Range Over the Past 10 Years
Min: -2.82   Med: -1.83   Max: 3.85
Current: -1.59

During the past 6 years, the highest Beneish M-Score of Anhui Huaren Health Pharmaceutical Co was 3.85. The lowest was -2.82. And the median was -1.83.


Anhui Huaren Health Pharmaceutical Co Beneish M-Score Historical Data

The historical data trend for Anhui Huaren Health Pharmaceutical 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.

Anhui Huaren Health Pharmaceutical Co Beneish M-Score Chart

Anhui Huaren Health Pharmaceutical Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -2.29 -1.83

Anhui Huaren Health Pharmaceutical 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 - -2.82 - -1.83 -1.59

Competitive Comparison of Anhui Huaren Health Pharmaceutical Co's Beneish M-Score

For the Pharmaceutical Retailers subindustry, Anhui Huaren Health Pharmaceutical 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.


Anhui Huaren Health Pharmaceutical Co's Beneish M-Score Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Anhui Huaren Health Pharmaceutical Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Anhui Huaren Health Pharmaceutical Co's Beneish M-Score falls into.



Anhui Huaren Health Pharmaceutical 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 Anhui Huaren Health Pharmaceutical 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 * 1.1038+0.528 * 1.5999+0.404 * 1.8122+0.892 * 1.1821+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0083+4.679 * 0.009978-0.327 * 1.1674
=-1.59

* 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 ¥635 Mil.
Revenue was 1104.367 + 1118.863 + 947.326 + 885.356 = ¥4,056 Mil.
Gross Profit was 362.745 + 317.849 + 300.845 + 269.794 = ¥1,251 Mil.
Total Current Assets was ¥2,964 Mil.
Total Assets was ¥4,938 Mil.
Property, Plant and Equipment(Net PPE) was ¥909 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥904 Mil.
Total Current Liabilities was ¥2,146 Mil.
Long-Term Debt & Capital Lease Obligation was ¥654 Mil.
Net Income was 47.772 + 26.65 + 29.775 + 28.759 = ¥133 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 157.54 + -175.883 + 99.733 + 2.298 = ¥84 Mil.
Total Receivables was ¥486 Mil.
Revenue was 845.615 + 1025.078 + 827.721 + 732.648 = ¥3,431 Mil.
Gross Profit was 274.942 + 358.761 + 827.721 + 232.063 = ¥1,693 Mil.
Total Current Assets was ¥2,611 Mil.
Total Assets was ¥3,615 Mil.
Property, Plant and Equipment(Net PPE) was ¥574 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥759 Mil.
Total Current Liabilities was ¥1,464 Mil.
Long-Term Debt & Capital Lease Obligation was ¥292 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)
=(634.637 / 4055.912) / (486.384 / 3431.062)
=0.156472 / 0.141759
=1.1038

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)
=(1693.487 / 3431.062) / (1251.233 / 4055.912)
=0.493575 / 0.308496
=1.5999

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 - (2963.809 + 909.355) / 4937.863) / (1 - (2610.655 + 573.87) / 3614.598)
=0.215619 / 0.118982
=1.8122

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
=4055.912 / 3431.062
=1.1821

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 + 573.87)) / (0 / (0 + 909.355))
=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)
=(904.337 / 4055.912) / (758.728 / 3431.062)
=0.222968 / 0.221135
=1.0083

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)
=((654.354 + 2145.988) / 4937.863) / ((292.354 + 1463.635) / 3614.598)
=0.567116 / 0.485805
=1.1674

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
=(132.956 - 0 - 83.688) / 4937.863
=0.009978

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.

Anhui Huaren Health Pharmaceutical Co has a M-score of -1.59 signals that the company is likely to be a manipulator.


Anhui Huaren Health Pharmaceutical Co Beneish M-Score Related Terms

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


Anhui Huaren Health Pharmaceutical Co (SZSE:301408) Business Description

Traded in Other Exchanges
N/A
Address
Shanghai Road, Chinese Health Building, No.18, Baohe Industrial Zone, Anhui Province, Hefei, CHN, 230051
Anhui Huaren Health Pharmaceutical Co Ltd focuses on the pharmaceutical retail industry and forms a retail chain, retail centralized procurement, retail service, and retail e-commerce system.
Executives
Yin Jun Directors, executives

Anhui Huaren Health Pharmaceutical Co (SZSE:301408) Headlines

No Headlines