GURUFOCUS.COM » STOCK LIST » Technology » Software » Be Friends Holding Ltd (HKSE:01450) » Definitions » Beneish M-Score

Be Friends Holding (HKSE:01450) Beneish M-Score : -1.52 (As of Apr. 17, 2025)


View and export this data going back to 2014. Start your Free Trial

What is Be Friends Holding 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 -1.52 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Be Friends Holding's Beneish M-Score or its related term are showing as below:

HKSE:01450' s Beneish M-Score Range Over the Past 10 Years
Min: -4.25   Med: -3.16   Max: -0.63
Current: -1.52

During the past 12 years, the highest Beneish M-Score of Be Friends Holding was -0.63. The lowest was -4.25. And the median was -3.16.


Be Friends Holding Beneish M-Score Historical Data

The historical data trend for Be Friends Holding'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.

Be Friends Holding Beneish M-Score Chart

Be Friends Holding Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.39 -3.34 -2.11 -1.52 -

Be Friends Holding Semi-Annual Data
Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24
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 -2.11 - -1.52 - -

Competitive Comparison of Be Friends Holding's Beneish M-Score

For the Software - Application subindustry, Be Friends Holding'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.


Be Friends Holding's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, Be Friends Holding's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Be Friends Holding's Beneish M-Score falls into.


;
;

Be Friends Holding 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 Be Friends Holding 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 * 0.6102+0.528 * 0.8827+0.404 * 2.0591+0.892 * 2.4724+0.115 * 0.6057
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.965+4.679 * -0.084185-0.327 * 0.7751
=-1.52

* 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 HK$289 Mil.
Revenue was HK$1,175 Mil.
Gross Profit was HK$620 Mil.
Total Current Assets was HK$577 Mil.
Total Assets was HK$825 Mil.
Property, Plant and Equipment(Net PPE) was HK$70 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$33 Mil.
Selling, General, & Admin. Expense(SGA) was HK$476 Mil.
Total Current Liabilities was HK$446 Mil.
Long-Term Debt & Capital Lease Obligation was HK$46 Mil.
Net Income was HK$131 Mil.
Gross Profit was HK$0 Mil.
Cash Flow from Operations was HK$200 Mil.
Total Receivables was HK$191 Mil.
Revenue was HK$475 Mil.
Gross Profit was HK$221 Mil.
Total Current Assets was HK$394 Mil.
Total Assets was HK$499 Mil.
Property, Plant and Equipment(Net PPE) was HK$53 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$13 Mil.
Selling, General, & Admin. Expense(SGA) was HK$200 Mil.
Total Current Liabilities was HK$355 Mil.
Long-Term Debt & Capital Lease Obligation was HK$29 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)
=(288.763 / 1175.085) / (191.41 / 475.28)
=0.245738 / 0.402731
=0.6102

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)
=(221.386 / 475.28) / (620.074 / 1175.085)
=0.465801 / 0.527684
=0.8827

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 - (576.73 + 70.401) / 825.351) / (1 - (394.12 + 52.612) / 499.067)
=0.215932 / 0.104866
=2.0591

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
=1175.085 / 475.28
=2.4724

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))
=(12.737 / (12.737 + 52.612)) / (33.4 / (33.4 + 70.401))
=0.194907 / 0.32177
=0.6057

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)
=(476.148 / 1175.085) / (199.565 / 475.28)
=0.405203 / 0.419889
=0.965

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)
=((45.872 + 446.464) / 825.351) / ((28.774 + 355.289) / 499.067)
=0.596517 / 0.769562
=0.7751

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
=(130.665 - 0 - 200.147) / 825.351
=-0.084185

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.

Be Friends Holding has a M-score of -1.52 signals that the company is likely to be a manipulator.


Be Friends Holding Beneish M-Score Related Terms

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


Be Friends Holding Business Description

Traded in Other Exchanges
N/A
Address
No. 601 Qiuyi Road Changhe Street, Building 5, (Zhejiang) Pilot Free Trade Zone, Binjiang District, Hangzhou, CHN, 310056
Be Friends Holding Ltd engaged in the provision of new media services; application solutions; sales of self-developed products; and system maintenance services, for the all-media industry in the People's Republic of China (the PRC). The Group has operations mainly in the PRC. The company's segments include New media services; and Television broadcasting business. It derives the majority of its revenue from the New media services segment.
Executives
Li Jun
Starlink Vibrant Holdings Ltd.
Lu Jiayao
Yoshiaki Holding Corp
Silver Eternity Technology Ltd. 2401 A concert party to an agreement to buy shares
Xiao Xin 2401 A concert party to an agreement to buy shares
Golden Ocean Holdings Corp.
Guo Jing
Hao Dong Trust
Hongshan Limited
Liao Dong
Orange Grove Global Limited
Timeness Vision Limited
Wu Yongming
Teng Rongsong

Be Friends Holding Headlines

No Headlines