Market Cap : 56.56 B | Enterprise Value : 48.17 B | PE Ratio : 21.84 | PB Ratio : 3.67 |
---|
NAS:NTES has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
NAS:NTES has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.
The historical rank and industry rank for NetEase's Beneish M-Score or its related term are showing as below:
During the past 13 years, the highest Beneish M-Score of NetEase was 5.33. The lowest was -5.46. And the median was -2.10.
The historical data trend for NetEase'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.
For the Electronic Gaming & Multimedia subindustry, NetEase'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.
For the Interactive Media industry and Communication Services sector, NetEase's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where NetEase's Beneish M-Score falls into.
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 NetEase 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 * 0.8677 | + | 0.528 * 0.9797 | + | 0.404 * 1.07 | + | 0.892 * 1.2343 | + | 0.115 * 1.2089 | |
- | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI | |||||||
- | 0.172 * 0.9436 | + | 4.679 * -0.0545 | - | 0.327 * 1.0252 | |||||||
= | -2.60 |
* 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 (Mar22) TTM: | Last Year (Mar21) TTM: |
Total Receivables was $832 Mil. Revenue was 3712.7387069319 + 3826.7258568446 + 3437.0690643248 + 3194.4748638132 = $14,171 Mil. Gross Profit was 2023.1975223024 + 2028.1318198232 + 1829.3400244722 + 1741.5741634241 = $7,622 Mil. Total Current Assets was $18,768 Mil. Total Assets was $25,100 Mil. Property, Plant and Equipment(Net PPE) was $921 Mil. Depreciation, Depletion and Amortization(DDA) was $504 Mil. Selling, General, & Admin. Expense(SGA) was $2,609 Mil. Total Current Liabilities was $8,159 Mil. Long-Term Debt & Capital Lease Obligation was $500 Mil. Net Income was 692.56107556032 + 893.99996859938 + 492.81817759398 + 551.24575875486 = $2,631 Mil. Non Operating Income was -67.813888976452 + 250.18385065863 + 0.98121214937348 + 69.301167315175 = $253 Mil. Cash Flow from Operations was 722.2759512026 + 1313.896032531 + 974.65359416384 + 735.06708171206 = $3,746 Mil. |
Total Receivables was $777 Mil. Revenue was 3151.2096637946 + 3021.9959322863 + 2739.5856459049 + 2567.8951084501 = $11,481 Mil. Gross Profit was 1697.5593235958 + 1518.1689171624 + 1451.537749978 + 1382.763076141 = $6,050 Mil. Total Current Assets was $17,744 Mil. Total Assets was $23,116 Mil. Property, Plant and Equipment(Net PPE) was $714 Mil. Depreciation, Depletion and Amortization(DDA) was $533 Mil. Selling, General, & Admin. Expense(SGA) was $2,240 Mil. Total Current Liabilities was $7,779 Mil. Long-Term Debt & Capital Lease Obligation was $0 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) |
= | (831.78829240614 / 14171.008491914) | / | (776.64931115514 / 11480.686350436) | |
= | 0.05869648 | / | 0.06764833 | |
= | 0.8677 |
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) | |
= | (6050.0290668772 / 11480.686350436) | / | (7622.243530022 / 14171.008491914) | |
= | 0.52697451 | / | 0.53787587 | |
= | 0.9797 |
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 - (18767.70639599 + 920.80950729754) / 25099.787063014) | / | (1 - (17743.869050362 + 714.41843677525) / 23115.679245573) | |
= | 0.21559032 | / | 0.20148193 | |
= | 1.07 |
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 | |
= | 14171.008491914 | / | 11480.686350436 | |
= | 1.2343 |
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)) |
= | (533.15187164247 / (533.15187164247 + 714.41843677525)) | / | (503.53189992475 / (503.53189992475 + 920.80950729754)) | |
= | 0.42735216 | / | 0.35351911 | |
= | 1.2089 |
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) |
= | (2608.5972825457 / 14171.008491914) | / | (2239.6441957454 / 11480.686350436) | |
= | 0.18407986 | / | 0.19507929 | |
= | 0.9436 |
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) |
= | ((500.28370582858 + 8158.8101692778) / 25099.787063014) | / | ((0 + 7778.9236511081) / 23115.679245573) | |
= | 0.34498675 | / | 0.33652153 | |
= | 1.0252 |
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 | |
= | (2630.6249805085 - 252.65234114672 | - | 3745.8926596095) | / | 25099.787063014 | |
= | -0.0545 |
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.
NetEase has a M-score of -2.60 suggests that the company is unlikely to be a manipulator.
Thank you for viewing the detailed overview of NetEase's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.
From GuruFocus
Other Sources
By Zacks 2021-08-04
By Zacks 2022-02-01
By Zacks 2021-09-01
By Seekingalpha 2021-09-06
By Zacks 2022-01-19
By Fool 2022-03-10
By Zacks 2021-06-29
By Zacks 2021-10-28