GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Devices & Instruments » Meihao Medical Group Co Ltd (HKSE:01947) » Definitions » Beneish M-Score

Meihao Medical Group Co (HKSE:01947) Beneish M-Score : -3.70 (As of Mar. 23, 2025)


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

What is Meihao Medical Group 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 -3.7 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

HKSE:01947' s Beneish M-Score Range Over the Past 10 Years
Min: -3.7   Med: -0.24   Max: 10.9
Current: -3.7

During the past 5 years, the highest Beneish M-Score of Meihao Medical Group Co was 10.90. The lowest was -3.70. And the median was -0.24.


Meihao Medical Group Co Beneish M-Score Historical Data

The historical data trend for Meihao Medical Group 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.

Meihao Medical Group Co Beneish M-Score Chart

Meihao Medical Group Co Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - -0.24 10.90 -3.70

Meihao Medical Group Co Semi-Annual Data
Dec19 Dec20 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
Beneish M-Score Get a 7-Day Free Trial - 10.90 - -3.70 -

Competitive Comparison of Meihao Medical Group Co's Beneish M-Score

For the Medical Instruments & Supplies subindustry, Meihao Medical Group 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.


Meihao Medical Group Co's Beneish M-Score Distribution in the Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Meihao Medical Group Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Meihao Medical Group Co's Beneish M-Score falls into.



Meihao Medical Group 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 Meihao Medical Group 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 * 0.1055+0.528 * 1.3826+0.404 * 1.7044+0.892 * 0.5651+0.115 * 0.9155
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.6713+4.679 * -0.082722-0.327 * 0.9636
=-3.70

* 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$5.49 Mil.
Revenue was HK$80.41 Mil.
Gross Profit was HK$35.72 Mil.
Total Current Assets was HK$166.59 Mil.
Total Assets was HK$254.22 Mil.
Property, Plant and Equipment(Net PPE) was HK$67.44 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$15.51 Mil.
Selling, General, & Admin. Expense(SGA) was HK$47.68 Mil.
Total Current Liabilities was HK$41.52 Mil.
Long-Term Debt & Capital Lease Obligation was HK$27.26 Mil.
Net Income was HK$-14.87 Mil.
Gross Profit was HK$0.00 Mil.
Cash Flow from Operations was HK$6.16 Mil.
Total Receivables was HK$92.12 Mil.
Revenue was HK$142.28 Mil.
Gross Profit was HK$87.38 Mil.
Total Current Assets was HK$197.11 Mil.
Total Assets was HK$282.21 Mil.
Property, Plant and Equipment(Net PPE) was HK$71.95 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$14.86 Mil.
Selling, General, & Admin. Expense(SGA) was HK$50.48 Mil.
Total Current Liabilities was HK$46.04 Mil.
Long-Term Debt & Capital Lease Obligation was HK$33.19 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)
=(5.49 / 80.407) / (92.118 / 142.278)
=0.068278 / 0.647451
=0.1055

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)
=(87.381 / 142.278) / (35.717 / 80.407)
=0.614157 / 0.444203
=1.3826

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 - (166.593 + 67.438) / 254.224) / (1 - (197.108 + 71.954) / 282.214)
=0.07943 / 0.046603
=1.7044

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
=80.407 / 142.278
=0.5651

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))
=(14.861 / (14.861 + 71.954)) / (15.51 / (15.51 + 67.438))
=0.17118 / 0.186985
=0.9155

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)
=(47.683 / 80.407) / (50.484 / 142.278)
=0.593021 / 0.354826
=1.6713

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)
=((27.255 + 41.519) / 254.224) / ((33.187 + 46.04) / 282.214)
=0.270525 / 0.280734
=0.9636

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
=(-14.869 - 0 - 6.161) / 254.224
=-0.082722

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.

Meihao Medical Group Co has a M-score of -3.70 suggests that the company is unlikely to be a manipulator.


Meihao Medical Group Co Beneish M-Score Related Terms

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


Meihao Medical Group Co Business Description

Traded in Other Exchanges
N/A
Address
197 Fuqian Street, Lucheng District, Zhejiang Province, Wenzhou, CHN
Meihao Medical Group Co Ltd is a dental service provider in Wenzhou. It offers services to individuals and covers principally four dental sectors: general dentistry, reparative dentistry, implant dentistry, orthodontics, and cosmetic dentistry.
Executives
Wang Xiaomin
Jtc (china) Co., Ltd 2101 Beneficial owner
Ze Tian Sen Hong You Xian Gong Si 2301 Trustee
Zheng Man
Jian Chi Kang Zhong Guo You Xian Gong Si 2101 Beneficial owner
Mei Hao Zhong Guo You Xian Gong Si 2101 Beneficial owner
Rui Kang Zhong Guo You Xian Gong Si 2101 Beneficial owner

Meihao Medical Group Co Headlines

No Headlines