GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » ShenZhen CHK Co Ltd (BJSE:831167) » Definitions » Beneish M-Score

ShenZhen CHK Co (BJSE:831167) Beneish M-Score : -2.77 (As of Apr. 23, 2025)


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

What is ShenZhen CHK 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 -2.77 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BJSE:831167' s Beneish M-Score Range Over the Past 10 Years
Min: -3.07   Med: -1.86   Max: -1.07
Current: -2.77

During the past 12 years, the highest Beneish M-Score of ShenZhen CHK Co was -1.07. The lowest was -3.07. And the median was -1.86.


ShenZhen CHK Co Beneish M-Score Historical Data

The historical data trend for ShenZhen CHK 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.

ShenZhen CHK Co Beneish M-Score Chart

ShenZhen CHK 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 - - - -3.07 -1.40

ShenZhen CHK Co Quarterly Data
Dec18 Jun19 Dec19 Jun20 Sep20 Dec20 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -2.20 -1.40 -1.07 -1.61 -2.77

Competitive Comparison of ShenZhen CHK Co's Beneish M-Score

For the Semiconductors subindustry, ShenZhen CHK 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.


ShenZhen CHK Co's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, ShenZhen CHK Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where ShenZhen CHK Co's Beneish M-Score falls into.


;
;

ShenZhen CHK 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 ShenZhen CHK 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 * 0.7628+0.528 * 1.1264+0.404 * 1.301+0.892 * 1.0443+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3142+4.679 * -0.046924-0.327 * 1.0746
=-2.77

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was ¥113.2 Mil.
Revenue was 133.681 + 144.537 + 150.403 + 180.907 = ¥609.5 Mil.
Gross Profit was 18.795 + 22.206 + 24.504 + 24.188 = ¥89.7 Mil.
Total Current Assets was ¥304.5 Mil.
Total Assets was ¥595.7 Mil.
Property, Plant and Equipment(Net PPE) was ¥182.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥16.4 Mil.
Total Current Liabilities was ¥264.2 Mil.
Long-Term Debt & Capital Lease Obligation was ¥52.6 Mil.
Net Income was 2.963 + 3.777 + 6.886 + 4.496 = ¥18.1 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was 22.697 + -9.467 + 2.261 + 30.582 = ¥46.1 Mil.
Total Receivables was ¥142.2 Mil.
Revenue was 139.944 + 129.707 + 145.978 + 168.058 = ¥583.7 Mil.
Gross Profit was 23.337 + 20.792 + 22.616 + 30.006 = ¥96.8 Mil.
Total Current Assets was ¥392.4 Mil.
Total Assets was ¥523.4 Mil.
Property, Plant and Equipment(Net PPE) was ¥57.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥11.9 Mil.
Total Current Liabilities was ¥239.5 Mil.
Long-Term Debt & Capital Lease Obligation was ¥19.5 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)
=(113.238 / 609.528) / (142.153 / 583.687)
=0.18578 / 0.243543
=0.7628

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)
=(96.751 / 583.687) / (89.693 / 609.528)
=0.165758 / 0.147152
=1.1264

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 - (304.54 + 182.174) / 595.662) / (1 - (392.359 + 57.482) / 523.425)
=0.182902 / 0.140582
=1.301

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
=609.528 / 583.687
=1.0443

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 + 57.482)) / (0 / (0 + 182.174))
=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)
=(16.38 / 609.528) / (11.935 / 583.687)
=0.026873 / 0.020448
=1.3142

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)
=((52.576 + 264.162) / 595.662) / ((19.518 + 239.493) / 523.425)
=0.531741 / 0.494839
=1.0746

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
=(18.122 - 0 - 46.073) / 595.662
=-0.046924

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.

ShenZhen CHK Co has a M-score of -2.77 suggests that the company is unlikely to be a manipulator.


ShenZhen CHK Co Beneish M-Score Related Terms

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


ShenZhen CHK Co Business Description

Traded in Other Exchanges
N/A
Address
No. 2045, Sightseeing Road, Guangming Street, Baihua Community, Xinhuike Office Building, Guangming District, Guangdong, Shenzhen, CHN, 518107
ShenZhen CHK Co Ltd develops and manufactures household appliances and intelligent control products. Its product offerings comprise IH Controller Chip, Variable Frequency Motor Control Chip, Touch Scheme Chip, MCU, IGBT, Power Supply Chip, IH Series PCBA, Electric Heating PCBA, AC Series PCBA, BLDC Series PCBA, Induction Cooker Coil, IH Cooker Coil and Module, IH Multi-Function Coil, IH Commercial Coil and Module, Injection Mold For Household Appliances, Medical Device Injection Mold, Injection Mold For Auto Parts.

ShenZhen CHK Co Headlines

No Headlines