BeiGene Beneish M-Score Historical Data
The historical data trend for BeiGene'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.
|
BeiGene Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
|
|
|
|
|
-2.36 |
-2.95 |
0.52 |
-3.12 |
-1.71 |
|
BeiGene Quarterly Data
|
|
Mar19 |
Jun19 |
Sep19 |
Dec19 |
Mar20 |
Jun20 |
Sep20 |
Dec20 |
Mar21 |
Jun21 |
Sep21 |
Dec21 |
Mar22 |
Jun22 |
Sep22 |
Dec22 |
Mar23 |
Jun23 |
Sep23 |
Dec23 |
| Beneish M-Score |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.12 |
-1.89 |
-1.77 |
-1.60 |
-1.71 |
Competitive Comparison
For the Biotechnology subindustry, BeiGene'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.
BeiGene Beneish M-Score Distribution
For the Biotechnology industry and Healthcare sector, BeiGene's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where BeiGene's Beneish M-Score falls into.
BeiGene 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 BeiGene 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 * 1.1095 | + | 0.528 * 0.9439 | + | 0.404 * 1.1669 | + | 0.892 * 1.6751 | + | 0.115 * 1.0396 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.68 | + | 4.679 * -0.003419 | - | 0.327 * 1.3028 |
| = | -1.79 |
* 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 R$1,940 Mil.
Revenue was 3108.477 + 3858.646 + 2889.218 + 2332.416 = R$12,189 Mil.
Gross Profit was 2589.922 + 3383.005 + 2423.312 + 1906.41 = R$10,303 Mil.
Total Current Assets was R$20,596 Mil.
Total Assets was R$28,445 Mil.
Property, Plant and Equipment(Net PPE) was R$6,810 Mil.
Depreciation, Depletion and Amortization(DDA) was R$436 Mil.
Selling, General, & Admin. Expense(SGA) was R$7,469 Mil.
Total Current Liabilities was R$8,869 Mil.
Long-Term Debt & Capital Lease Obligation was R$1,077 Mil.
Net Income was -1800.936 + 1063.86 + -1849.925 + -1814.838 = R$-4,402 Mil.
Non Operating Income was 82.067 + 1662.648 + -309.753 + 95.333 = R$1,530 Mil.
Cash Flow from Operations was -1085.982 + -385.959 + -1426.444 + -2936.489 = R$-5,835 Mil.
|
Total Receivables was R$1,044 Mil.
Revenue was 1993.75 + 2032.566 + 1724.153 + 1525.894 = R$7,276 Mil.
Gross Profit was 1608.098 + 1631.205 + 1364.893 + 1201.248 = R$5,805 Mil.
Total Current Assets was R$27,313 Mil.
Total Assets was R$33,462 Mil.
Property, Plant and Equipment(Net PPE) was R$5,102 Mil.
Depreciation, Depletion and Amortization(DDA) was R$340 Mil.
Selling, General, & Admin. Expense(SGA) was R$6,558 Mil.
Total Current Liabilities was R$7,703 Mil.
Long-Term Debt & Capital Lease Obligation was R$1,278 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) |
| = | (1939.762 / 12188.757) | / | (1043.751 / 7276.363) |
| = | 0.159144 | / | 0.143444 |
| | = | 1.1095 |
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) |
| = | (5805.444 / 7276.363) | / | (10302.649 / 12188.757) |
| = | 0.79785 | / | 0.845258 |
| | = | 0.9439 |
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 - (20595.888 + 6810.281) / 28444.686) | / | (1 - (27313.207 + 5101.786) / 33461.928) |
| = | 0.03651 | / | 0.031287 |
| | = | 1.1669 |
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 |
| = | 12188.757 | / | 7276.363 |
| | = | 1.6751 |
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)) |
| = | (340.103 / (340.103 + 5101.786)) | / | (435.575 / (435.575 + 6810.281)) |
| = | 0.062497 | / | 0.060114 |
| | = | 1.0396 |
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) |
| = | (7469.16 / 12188.757) | / | (6557.505 / 7276.363) |
| = | 0.612791 | / | 0.901206 |
| | = | 0.68 |
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) |
| = | ((1077.314 + 8869.192) / 28444.686) | / | ((1278.12 + 7703.017) / 33461.928) |
| = | 0.349679 | / | 0.268399 |
| | = | 1.3028 |
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 |
| = | (-4401.839 - 1530.295 | - | -5834.874) | / | 28444.686 |
| | = | -0.003419 |
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.
BeiGene has a M-score of -1.79 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
BSP:B1GN34 has been successfully added to your