GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Bimson Cement JSC (HSTC:BCC) » Definitions » Beneish M-Score

Bimson Cement JSC (HSTC:BCC) Beneish M-Score : -2.97 (As of Jun. 20, 2025)


View and export this data going back to 2006. Start your Free Trial

What is Bimson Cement JSC 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 -2.97 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Bimson Cement JSC's Beneish M-Score or its related term are showing as below:

HSTC:BCC' s Beneish M-Score Range Over the Past 10 Years
Min: -3.59   Med: -2.73   Max: -1.64
Current: -2.97

During the past 13 years, the highest Beneish M-Score of Bimson Cement JSC was -1.64. The lowest was -3.59. And the median was -2.73.


Bimson Cement JSC Beneish M-Score Historical Data

The historical data trend for Bimson Cement JSC'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.

Bimson Cement JSC Beneish M-Score Chart

Bimson Cement JSC 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 -3.23 -2.25 -1.64 -2.43 -3.32

Bimson Cement JSC Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 -2.03 -2.85 -3.06 -3.32 -2.97

Competitive Comparison of Bimson Cement JSC's Beneish M-Score

For the Building Materials subindustry, Bimson Cement JSC'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.


Bimson Cement JSC's Beneish M-Score Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, Bimson Cement JSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Bimson Cement JSC's Beneish M-Score falls into.


;
;

Bimson Cement JSC 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 Bimson Cement JSC 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 * 0.756+0.528 * 0.4264+0.404 * 1.1128+0.892 * 1.2212+0.115 * 0.8916
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9036+4.679 * -0.050322-0.327 * 0.9259
=-2.97

* 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 (Mar25) TTM:Last Year (Mar24) TTM:
Total Receivables was ₫358,516 Mil.
Revenue was 771578.518 + 984871.416 + 792794.116 + 1020567.925 = ₫3,569,812 Mil.
Gross Profit was 24777.618 + 105844.361 + 54488.277 + 109963.172 = ₫295,073 Mil.
Total Current Assets was ₫794,780 Mil.
Total Assets was ₫3,461,349 Mil.
Property, Plant and Equipment(Net PPE) was ₫2,610,904 Mil.
Depreciation, Depletion and Amortization(DDA) was ₫323,960 Mil.
Selling, General, & Admin. Expense(SGA) was ₫195,555 Mil.
Total Current Liabilities was ₫1,720,598 Mil.
Long-Term Debt & Capital Lease Obligation was ₫15,206 Mil.
Net Income was -59103.044 + 41104.996 + -24434.97 + 25705.256 = ₫-16,728 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₫0 Mil.
Cash Flow from Operations was -224802.073 + 344199.592 + -41337.026 + 79394.644 = ₫157,455 Mil.
Total Receivables was ₫388,310 Mil.
Revenue was 689745.014 + 680674.61 + 660151.45 + 892594.576 = ₫2,923,166 Mil.
Gross Profit was 30076.55 + -15035.972 + 18753.665 + 69244.539 = ₫103,039 Mil.
Total Current Assets was ₫832,254 Mil.
Total Assets was ₫3,803,629 Mil.
Property, Plant and Equipment(Net PPE) was ₫2,916,405 Mil.
Depreciation, Depletion and Amortization(DDA) was ₫318,378 Mil.
Selling, General, & Admin. Expense(SGA) was ₫177,211 Mil.
Total Current Liabilities was ₫2,026,667 Mil.
Long-Term Debt & Capital Lease Obligation was ₫33,508 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)
=(358516.186 / 3569811.975) / (388309.691 / 2923165.65)
=0.10043 / 0.132839
=0.756

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)
=(103038.782 / 2923165.65) / (295073.428 / 3569811.975)
=0.035249 / 0.082658
=0.4264

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 - (794780.046 + 2610903.741) / 3461349.283) / (1 - (832254.162 + 2916405.142) / 3803629.377)
=0.016082 / 0.014452
=1.1128

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
=3569811.975 / 2923165.65
=1.2212

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))
=(318378.31 / (318378.31 + 2916405.142)) / (323959.731 / (323959.731 + 2610903.741))
=0.098423 / 0.110383
=0.8916

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)
=(195554.918 / 3569811.975) / (177210.904 / 2923165.65)
=0.05478 / 0.060623
=0.9036

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)
=((15206 + 1720597.742) / 3461349.283) / ((33508.387 + 2026667.221) / 3803629.377)
=0.501482 / 0.541634
=0.9259

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
=(-16727.762 - 0 - 157455.137) / 3461349.283
=-0.050322

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.

Bimson Cement JSC has a M-score of -2.97 suggests that the company is unlikely to be a manipulator.


Bimson Cement JSC Beneish M-Score Related Terms

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


Bimson Cement JSC Business Description

Traded in Other Exchanges
N/A
Address
Ba Dinh Ward, Bim Son Town, Thanh Hoa, VNM
Bimson Cement JSC is a Taiwan based cement company. It is engaged in the business of manufacturing, trading, importing, and exporting cement and clinker. The company is also involved in manufacturing and trading other building materials.