GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Yunhong Guixin Group Holdings Ltd (HKSE:08349) » Definitions » Beneish M-Score

Yunhong Guixin Group Holdings (HKSE:08349) Beneish M-Score : -2.79 (As of Sep. 25, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Yunhong Guixin 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 -2.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

HKSE:08349' s Beneish M-Score Range Over the Past 10 Years
Min: -3.19   Med: -1.87   Max: 7.12
Current: -2.79

During the past 10 years, the highest Beneish M-Score of Yunhong Guixin Group Holdings was 7.12. The lowest was -3.19. And the median was -1.87.


Yunhong Guixin Group Holdings Beneish M-Score Historical Data

The historical data trend for Yunhong Guixin 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.

Yunhong Guixin Group Holdings Beneish M-Score Chart

Yunhong Guixin Group Holdings 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 -3.19 -1.54 6.97 -1.78 -2.79

Yunhong Guixin Group Holdings Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Jun24
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 - - - -2.79 -

Competitive Comparison of Yunhong Guixin Group Holdings's Beneish M-Score

For the Building Products & Equipment subindustry, Yunhong Guixin 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.


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

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

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



Yunhong Guixin 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 Yunhong Guixin 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 * 1.0977+0.528 * 1.255+0.404 * 1.1917+0.892 * 0.7477+0.115 * 0.3583
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2106+4.679 * -0.061304-0.327 * 0.964
=-2.79

* 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 HK$47.64 Mil.
Revenue was HK$52.01 Mil.
Gross Profit was HK$10.39 Mil.
Total Current Assets was HK$62.39 Mil.
Total Assets was HK$102.60 Mil.
Property, Plant and Equipment(Net PPE) was HK$37.11 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$4.61 Mil.
Selling, General, & Admin. Expense(SGA) was HK$13.10 Mil.
Total Current Liabilities was HK$26.32 Mil.
Long-Term Debt & Capital Lease Obligation was HK$4.11 Mil.
Net Income was HK$-9.75 Mil.
Gross Profit was HK$0.00 Mil.
Cash Flow from Operations was HK$-3.46 Mil.
Total Receivables was HK$58.05 Mil.
Revenue was HK$69.56 Mil.
Gross Profit was HK$17.45 Mil.
Total Current Assets was HK$84.20 Mil.
Total Assets was HK$124.83 Mil.
Property, Plant and Equipment(Net PPE) was HK$37.47 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$1.54 Mil.
Selling, General, & Admin. Expense(SGA) was HK$14.47 Mil.
Total Current Liabilities was HK$32.10 Mil.
Long-Term Debt & Capital Lease Obligation was HK$6.30 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)
=(47.637 / 52.005) / (58.045 / 69.557)
=0.916008 / 0.834495
=1.0977

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)
=(17.445 / 69.557) / (10.393 / 52.005)
=0.250802 / 0.199846
=1.255

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 - (62.391 + 37.111) / 102.604) / (1 - (84.199 + 37.466) / 124.832)
=0.030233 / 0.02537
=1.1917

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
=52.005 / 69.557
=0.7477

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))
=(1.543 / (1.543 + 37.466)) / (4.606 / (4.606 + 37.111))
=0.039555 / 0.110411
=0.3583

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)
=(13.095 / 52.005) / (14.468 / 69.557)
=0.251803 / 0.208002
=1.2106

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)
=((4.112 + 26.317) / 102.604) / ((6.301 + 32.101) / 124.832)
=0.296567 / 0.307629
=0.964

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
=(-9.746 - 0 - -3.456) / 102.604
=-0.061304

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.

Yunhong Guixin Group Holdings has a M-score of -2.79 suggests that the company is unlikely to be a manipulator.


Yunhong Guixin Group Holdings Beneish M-Score Related Terms

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


Yunhong Guixin Group Holdings Business Description

Traded in Other Exchanges
N/A
Address
66 South Oujiang Road, Haimen ETDZ Nantong, Jiangsu, Haimen, CHN, 226100
Yunhong Guixin Group Holdings Ltd is a manufacturer in the PRC engaged in the research and development, production, and sale of a variety of fiberglass reinforced plastic grating products. Its products consist of FRP grating products; phenolic grating products; and epoxy wedge strip products. The company operates into two segments: fiberglass business that involves research and development, production and sales of fiberglass reinforced plastic products in the PRC; and silica sand business consists sales of industrial silica sand materials in the PRC. Its products are widely applied in industries including petrochemical, electrical, marine engineering, plating, vessel, metallurgy, steel, papermaking, brewing, and municipal industry and are mainly used in the operating platform, and others.
Executives
Huang Xuechao 2101 Beneficial owner
Yan Qixu 2101 Beneficial owner
Li Yubao 2201 Interest of corporation controlled by you
Lf International Pte. Ltd. 2101 Beneficial owner
Wu Dong 2101 Beneficial owner
Yun Hong Ji Tuan Gu Fen You Xian Gong Si 2101 Beneficial owner

Yunhong Guixin Group Holdings Headlines

No Headlines