GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Mister International Enterprise Corp (ROCO:2941) » Definitions » Beneish M-Score

Mister International Enterprise (ROCO:2941) Beneish M-Score : -2.11 (As of Apr. 07, 2025)


View and export this data going back to 2021. Start your Free Trial

What is Mister International Enterprise 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 -2.11 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Mister International Enterprise's Beneish M-Score or its related term are showing as below:

ROCO:2941' s Beneish M-Score Range Over the Past 10 Years
Min: -2.97   Med: -2.54   Max: -2.11
Current: -2.11

During the past 7 years, the highest Beneish M-Score of Mister International Enterprise was -2.11. The lowest was -2.97. And the median was -2.54.


Mister International Enterprise Beneish M-Score Historical Data

The historical data trend for Mister International Enterprise'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.

Mister International Enterprise Beneish M-Score Chart

Mister International Enterprise Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial - - - -2.97 -2.11

Mister International Enterprise Quarterly Data
Dec18 Dec19 Dec20 Jun21 Dec21 Jun22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -2.97 - -2.48 - -2.11

Competitive Comparison of Mister International Enterprise's Beneish M-Score

For the Internet Retail subindustry, Mister International Enterprise'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.


Mister International Enterprise's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Mister International Enterprise's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Mister International Enterprise's Beneish M-Score falls into.


;
;

Mister International Enterprise 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 Mister International Enterprise 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 * 1.1423+0.528 * 0.9525+0.404 * 1.1789+0.892 * 1.1065+0.115 * 1.2037
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0852+4.679 * 0.013415-0.327 * 0.9252
=-2.11

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was NT$125.6 Mil.
Revenue was 221.743 + 200.686 + 200.316 + 199.884 = NT$822.6 Mil.
Gross Profit was 144.515 + 129 + 128.253 + 123.227 = NT$525.0 Mil.
Total Current Assets was NT$476.3 Mil.
Total Assets was NT$632.0 Mil.
Property, Plant and Equipment(Net PPE) was NT$149.5 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$59.6 Mil.
Selling, General, & Admin. Expense(SGA) was NT$440.4 Mil.
Total Current Liabilities was NT$203.6 Mil.
Long-Term Debt & Capital Lease Obligation was NT$55.2 Mil.
Net Income was 11.358 + 11.607 + 14.201 + 12.733 = NT$49.9 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0.0 Mil.
Cash Flow from Operations was -10.593 + 16.621 + 38.468 + -3.075 = NT$41.4 Mil.
Total Receivables was NT$99.4 Mil.
Revenue was 185.247 + 190.187 + 182.793 + 185.254 = NT$743.5 Mil.
Gross Profit was 113.717 + 117.797 + 111.04 + 109.408 = NT$452.0 Mil.
Total Current Assets was NT$352.3 Mil.
Total Assets was NT$446.4 Mil.
Property, Plant and Equipment(Net PPE) was NT$90.5 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$47.2 Mil.
Selling, General, & Admin. Expense(SGA) was NT$366.8 Mil.
Total Current Liabilities was NT$172.5 Mil.
Long-Term Debt & Capital Lease Obligation was NT$25.0 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)
=(125.646 / 822.629) / (99.407 / 743.481)
=0.152737 / 0.133705
=1.1423

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)
=(451.962 / 743.481) / (524.995 / 822.629)
=0.6079 / 0.638192
=0.9525

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 - (476.329 + 149.491) / 631.988) / (1 - (352.285 + 90.461) / 446.442)
=0.00976 / 0.008279
=1.1789

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
=822.629 / 743.481
=1.1065

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))
=(47.241 / (47.241 + 90.461)) / (59.592 / (59.592 + 149.491))
=0.343067 / 0.285016
=1.2037

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)
=(440.397 / 822.629) / (366.764 / 743.481)
=0.535353 / 0.493306
=1.0852

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)
=((55.161 + 203.599) / 631.988) / ((25.048 + 172.511) / 446.442)
=0.409438 / 0.442519
=0.9252

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
=(49.899 - 0 - 41.421) / 631.988
=0.013415

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.

Mister International Enterprise has a M-score of -2.11 suggests that the company is unlikely to be a manipulator.


Mister International Enterprise Beneish M-Score Related Terms

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


Mister International Enterprise Business Description

Traded in Other Exchanges
N/A
Address
No.236, Shizheng N. 2nd Road, Room 1, 22nd Floor, Xitun District, Taichung City, TWN, 407
Mister International Enterprise Corp is an integrated e-commerce retailer of especially men's clothing brands. It mainly engages in the design, development, retail, and wholesale of ready-to-wear, footwear and accessories. It sells shoes, accessories, bags, clothes, and other wear under various brands.

Mister International Enterprise Headlines

No Headlines