GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » China Fineblanking Technology Co Ltd (ROCO:1586) » Definitions » Beneish M-Score

China Fineblanking Technology Co (ROCO:1586) Beneish M-Score : -3.00 (As of Jun. 23, 2024)


View and export this data going back to 2012. Start your Free Trial

What is China Fineblanking Technology 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 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for China Fineblanking Technology Co's Beneish M-Score or its related term are showing as below:

ROCO:1586' s Beneish M-Score Range Over the Past 10 Years
Min: -3.43   Med: -2.45   Max: -1.89
Current: -3

During the past 13 years, the highest Beneish M-Score of China Fineblanking Technology Co was -1.89. The lowest was -3.43. And the median was -2.45.


China Fineblanking Technology Co Beneish M-Score Historical Data

The historical data trend for China Fineblanking Technology 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.

China Fineblanking Technology Co Beneish M-Score Chart

China Fineblanking Technology Co 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 -3.09 -2.83 -2.59 -2.26 -2.71

China Fineblanking Technology Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.30 -2.15 -2.55 -2.71 -3.00

Competitive Comparison of China Fineblanking Technology Co's Beneish M-Score

For the Metal Fabrication subindustry, China Fineblanking Technology 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.


China Fineblanking Technology Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, China Fineblanking Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where China Fineblanking Technology Co's Beneish M-Score falls into.



China Fineblanking Technology 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 China Fineblanking Technology 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 * 1.0162+0.528 * 0.6436+0.404 * 0.8066+0.892 * 1.0802+0.115 * 0.9676
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.896+4.679 * -0.078607-0.327 * 0.9696
=-3.00

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was NT$877 Mil.
Revenue was 650.982 + 696.952 + 587.442 + 545.294 = NT$2,481 Mil.
Gross Profit was 119.194 + 116.562 + 73.729 + 57.254 = NT$367 Mil.
Total Current Assets was NT$2,068 Mil.
Total Assets was NT$4,049 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,836 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$203 Mil.
Selling, General, & Admin. Expense(SGA) was NT$225 Mil.
Total Current Liabilities was NT$1,257 Mil.
Long-Term Debt & Capital Lease Obligation was NT$1,204 Mil.
Net Income was 27.16 + 20.851 + -10.381 + -8.478 = NT$29 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 41.148 + 116.81 + 125.675 + 63.815 = NT$347 Mil.
Total Receivables was NT$799 Mil.
Revenue was 480.902 + 587.483 + 606.657 + 621.493 = NT$2,297 Mil.
Gross Profit was 8.469 + 49.95 + 52.057 + 108.048 = NT$219 Mil.
Total Current Assets was NT$1,984 Mil.
Total Assets was NT$4,135 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,967 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$210 Mil.
Selling, General, & Admin. Expense(SGA) was NT$233 Mil.
Total Current Liabilities was NT$1,865 Mil.
Long-Term Debt & Capital Lease Obligation was NT$728 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)
=(876.609 / 2480.67) / (798.584 / 2296.535)
=0.353376 / 0.347734
=1.0162

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)
=(218.524 / 2296.535) / (366.739 / 2480.67)
=0.095154 / 0.147839
=0.6436

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 - (2067.855 + 1836.1) / 4049.195) / (1 - (1984.435 + 1966.941) / 4135.259)
=0.035869 / 0.044467
=0.8066

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
=2480.67 / 2296.535
=1.0802

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))
=(209.747 / (209.747 + 1966.941)) / (203.087 / (203.087 + 1836.1))
=0.096361 / 0.099592
=0.9676

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)
=(225.453 / 2480.67) / (232.955 / 2296.535)
=0.090884 / 0.101438
=0.896

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)
=((1204.341 + 1257.096) / 4049.195) / ((728.147 + 1864.52) / 4135.259)
=0.607883 / 0.626966
=0.9696

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
=(29.152 - 0 - 347.448) / 4049.195
=-0.078607

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.

China Fineblanking Technology Co has a M-score of -3.00 suggests that the company is unlikely to be a manipulator.


China Fineblanking Technology Co Beneish M-Score Related Terms

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


China Fineblanking Technology Co (ROCO:1586) Business Description

Traded in Other Exchanges
N/A
Address
No.40, Xinggong Road, Shengang Township, Changhua County, Chang Hua, TWN, 51648
China Fineblanking Technology Co Ltd is engaged in the processing and manufacturing of various types of electronic and automotive parts. It is also engaged in on-electrolytic nickel plating surface treatment, double grinding, heat treatment, CNC machining, and gear machining. The Group has three reportable segments: HDD parts, Vehicle parts, and, Management and operation. The key revenue generator is the Vehicle Parts segment. It produces and sells vehicle parts.

China Fineblanking Technology Co (ROCO:1586) Headlines

No Headlines