GURUFOCUS.COM » STOCK LIST » Technology » Hardware » AEWIN Technologies Co Ltd (ROCO:3564) » Definitions » Beneish M-Score

AEWIN Technologies Co (ROCO:3564) Beneish M-Score : -2.35 (As of Mar. 14, 2025)


View and export this data going back to 2013. Start your Free Trial

What is AEWIN Technologies 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 -2.35 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ROCO:3564' s Beneish M-Score Range Over the Past 10 Years
Min: -3.03   Med: -2.33   Max: -1.36
Current: -2.35

During the past 13 years, the highest Beneish M-Score of AEWIN Technologies Co was -1.36. The lowest was -3.03. And the median was -2.33.


AEWIN Technologies Co Beneish M-Score Historical Data

The historical data trend for AEWIN Technologies 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.

AEWIN Technologies Co Beneish M-Score Chart

AEWIN Technologies Co 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 -2.07 -1.92 -2.72 -3.03 -2.35

AEWIN Technologies Co Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.03 -2.92 -2.43 -2.30 -2.35

Competitive Comparison of AEWIN Technologies Co's Beneish M-Score

For the Computer Hardware subindustry, AEWIN Technologies 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.


AEWIN Technologies Co's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, AEWIN Technologies Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where AEWIN Technologies Co's Beneish M-Score falls into.



AEWIN Technologies 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 AEWIN Technologies 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 * 1.1474+0.528 * 1.0245+0.404 * 0.9774+0.892 * 1.1605+0.115 * 0.9808
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8722+4.679 * -0.03734-0.327 * 1.0004
=-2.35

* 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$660 Mil.
Revenue was 704.411 + 628.121 + 530.269 + 422.679 = NT$2,285 Mil.
Gross Profit was 171.34 + 166.758 + 133.355 + 119.482 = NT$591 Mil.
Total Current Assets was NT$1,707 Mil.
Total Assets was NT$2,694 Mil.
Property, Plant and Equipment(Net PPE) was NT$936 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$64 Mil.
Selling, General, & Admin. Expense(SGA) was NT$286 Mil.
Total Current Liabilities was NT$736 Mil.
Long-Term Debt & Capital Lease Obligation was NT$543 Mil.
Net Income was 13.763 + 23.678 + 9.81 + 5.623 = NT$53 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 79.632 + -14.435 + 95.043 + -6.769 = NT$153 Mil.
Total Receivables was NT$495 Mil.
Revenue was 575.734 + 421.004 + 465.963 + 506.718 = NT$1,969 Mil.
Gross Profit was 160.702 + 102.819 + 119.597 + 138.587 = NT$522 Mil.
Total Current Assets was NT$1,413 Mil.
Total Assets was NT$2,429 Mil.
Property, Plant and Equipment(Net PPE) was NT$970 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$65 Mil.
Selling, General, & Admin. Expense(SGA) was NT$282 Mil.
Total Current Liabilities was NT$748 Mil.
Long-Term Debt & Capital Lease Obligation was NT$404 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)
=(659.522 / 2285.48) / (495.299 / 1969.419)
=0.28857 / 0.251495
=1.1474

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)
=(521.705 / 1969.419) / (590.935 / 2285.48)
=0.264903 / 0.258561
=1.0245

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 - (1707.015 + 936.204) / 2694.072) / (1 - (1412.56 + 969.678) / 2429.149)
=0.018876 / 0.019312
=0.9774

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
=2285.48 / 1969.419
=1.1605

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))
=(65.177 / (65.177 + 969.678)) / (64.245 / (64.245 + 936.204))
=0.062982 / 0.064216
=0.9808

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)
=(285.771 / 2285.48) / (282.325 / 1969.419)
=0.125038 / 0.143354
=0.8722

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)
=((542.819 + 735.74) / 2694.072) / ((404.125 + 748.21) / 2429.149)
=0.474582 / 0.474378
=1.0004

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
=(52.874 - 0 - 153.471) / 2694.072
=-0.03734

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.

AEWIN Technologies Co has a M-score of -2.35 suggests that the company is unlikely to be a manipulator.


AEWIN Technologies Co Beneish M-Score Related Terms

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


AEWIN Technologies Co Business Description

Traded in Other Exchanges
N/A
Address
9 Floor, No. 133, Section 2, Datong Road, Xizhi District, New Taipei City, TWN, 221
AEWIN Technologies Co Ltd is a provider and manufacturer of PC ODM/OEM solutions. The ocmpay's products includes network and embedded system, gaming system and boards, fleet management system, NIC and IPMI.

AEWIN Technologies Co Headlines

No Headlines