GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Accel Group Holdings Ltd (HKSE:01283) » Definitions » Beneish M-Score

Accel Group Holdings (HKSE:01283) Beneish M-Score : -2.82 (As of Apr. 10, 2025)


View and export this data going back to 2019. Start your Free Trial

What is Accel Group Holdings 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 -2.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Accel Group Holdings's Beneish M-Score or its related term are showing as below:

HKSE:01283' s Beneish M-Score Range Over the Past 10 Years
Min: -2.82   Med: -1.61   Max: -0.02
Current: -2.82

During the past 8 years, the highest Beneish M-Score of Accel Group Holdings was -0.02. The lowest was -2.82. And the median was -1.61.


Accel Group Holdings Beneish M-Score Historical Data

The historical data trend for Accel Group Holdings'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.

Accel Group Holdings Beneish M-Score Chart

Accel Group Holdings Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial -0.02 -2.58 -1.67 -0.60 -2.82

Accel Group Holdings Semi-Annual Data
Mar17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 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 - -0.60 - -2.82 -

Competitive Comparison of Accel Group Holdings's Beneish M-Score

For the Engineering & Construction subindustry, Accel Group Holdings'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.


Accel Group Holdings's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Accel Group Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Accel Group Holdings's Beneish M-Score falls into.


;
;

Accel Group Holdings 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 Accel Group Holdings 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 * 0.8423+0.528 * 1.1111+0.404 * 1.1681+0.892 * 1.0279+0.115 * 0.7663
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1602+4.679 * -0.083465-0.327 * 0.709
=-2.82

* 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 HK$316.6 Mil.
Revenue was HK$553.5 Mil.
Gross Profit was HK$87.8 Mil.
Total Current Assets was HK$427.4 Mil.
Total Assets was HK$526.2 Mil.
Property, Plant and Equipment(Net PPE) was HK$77.6 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$11.0 Mil.
Selling, General, & Admin. Expense(SGA) was HK$40.7 Mil.
Total Current Liabilities was HK$99.2 Mil.
Long-Term Debt & Capital Lease Obligation was HK$5.3 Mil.
Net Income was HK$40.8 Mil.
Gross Profit was HK$0.0 Mil.
Cash Flow from Operations was HK$84.7 Mil.
Total Receivables was HK$365.7 Mil.
Revenue was HK$538.5 Mil.
Gross Profit was HK$94.9 Mil.
Total Current Assets was HK$459.5 Mil.
Total Assets was HK$552.0 Mil.
Property, Plant and Equipment(Net PPE) was HK$73.6 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$7.7 Mil.
Selling, General, & Admin. Expense(SGA) was HK$34.1 Mil.
Total Current Liabilities was HK$146.3 Mil.
Long-Term Debt & Capital Lease Obligation was HK$8.3 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)
=(316.64 / 553.537) / (365.688 / 538.492)
=0.57203 / 0.679096
=0.8423

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)
=(94.936 / 538.492) / (87.834 / 553.537)
=0.1763 / 0.158678
=1.1111

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 - (427.42 + 77.617) / 526.174) / (1 - (459.451 + 73.566) / 552.001)
=0.040171 / 0.034391
=1.1681

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
=553.537 / 538.492
=1.0279

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))
=(7.749 / (7.749 + 73.566)) / (11.023 / (11.023 + 77.617))
=0.095296 / 0.124357
=0.7663

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)
=(40.67 / 553.537) / (34.102 / 538.492)
=0.073473 / 0.063329
=1.1602

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)
=((5.25 + 99.229) / 526.174) / ((8.277 + 146.312) / 552.001)
=0.198564 / 0.280052
=0.709

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
=(40.792 - 0 - 84.709) / 526.174
=-0.083465

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.

Accel Group Holdings has a M-score of -2.82 suggests that the company is unlikely to be a manipulator.


Accel Group Holdings Beneish M-Score Related Terms

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


Accel Group Holdings Business Description

Traded in Other Exchanges
N/A
Address
No. 3 Hoi Shing Road, Unit A, 19/F TML Tower, Tsuen Wan, New Territories, Hong Kong, HKG
Accel Group Holdings Ltd is an electrical and mechanical (E&M) engineering services provider. The company's main business is to install E&M facilities for various developers, including the installation of an air-conditioning system, drainage system, water supply, swimming pool and fountain system, electrical and control system as well as smart electrical control system in buildings. Geographically it derives revenue from Hong Kong.
Executives
Lightspeed Limited 2101 Beneficial owner
Cheung Mei Lan 2202 Interest of your spouse
Ko Lai Hung 2101 Beneficial owner

Accel Group Holdings Headlines

No Headlines