GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Taiwan Special Chemicals Corp (ROCO:4772) » Definitions » Beneish M-Score

Taiwan Special Chemicals (ROCO:4772) Beneish M-Score : -2.73 (As of Apr. 15, 2025)


View and export this data going back to 2022. Start your Free Trial

What is Taiwan Special Chemicals 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 -2.73 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Taiwan Special Chemicals's Beneish M-Score or its related term are showing as below:

ROCO:4772' s Beneish M-Score Range Over the Past 10 Years
Min: -2.73   Med: -2.73   Max: -2.73
Current: -2.73

During the past 6 years, the highest Beneish M-Score of Taiwan Special Chemicals was -2.73. The lowest was -2.73. And the median was -2.73.


Taiwan Special Chemicals Beneish M-Score Historical Data

The historical data trend for Taiwan Special Chemicals'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.

Taiwan Special Chemicals Beneish M-Score Chart

Taiwan Special Chemicals Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial - - - - -2.73

Taiwan Special Chemicals Quarterly Data
Dec19 Dec20 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 - - -1.23 - -2.73

Competitive Comparison of Taiwan Special Chemicals's Beneish M-Score

For the Specialty Chemicals subindustry, Taiwan Special Chemicals'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.


Taiwan Special Chemicals's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Taiwan Special Chemicals's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Taiwan Special Chemicals's Beneish M-Score falls into.


;
;

Taiwan Special Chemicals 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 Taiwan Special Chemicals 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 * 0.718+0.528 * 0.7173+0.404 * 0.5058+0.892 * 1.5789+0.115 * 1.2191
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.932+4.679 * -0.042327-0.327 * 0.9961
=-2.73

* 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$136.9 Mil.
Revenue was 255.328 + 213.974 + 187.728 + 216.934 = NT$874.0 Mil.
Gross Profit was 148.477 + 125.529 + 93.206 + 95.543 = NT$462.8 Mil.
Total Current Assets was NT$2,034.1 Mil.
Total Assets was NT$3,385.4 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,311.9 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$91.9 Mil.
Selling, General, & Admin. Expense(SGA) was NT$79.6 Mil.
Total Current Liabilities was NT$153.1 Mil.
Long-Term Debt & Capital Lease Obligation was NT$0.0 Mil.
Net Income was 129.997 + 99.557 + 75.012 + 81.027 = NT$385.6 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0.0 Mil.
Cash Flow from Operations was 177.214 + 93.656 + 103.356 + 154.66 = NT$528.9 Mil.
Total Receivables was NT$120.8 Mil.
Revenue was 190.086 + 156.934 + 113.187 + 93.316 = NT$553.5 Mil.
Gross Profit was 83.025 + 59.892 + 36.834 + 30.482 = NT$210.2 Mil.
Total Current Assets was NT$421.0 Mil.
Total Assets was NT$1,840.3 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,377.1 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$119.4 Mil.
Selling, General, & Admin. Expense(SGA) was NT$54.1 Mil.
Total Current Liabilities was NT$83.6 Mil.
Long-Term Debt & Capital Lease Obligation was NT$0.0 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)
=(136.887 / 873.964) / (120.753 / 553.523)
=0.156628 / 0.218154
=0.718

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)
=(210.233 / 553.523) / (462.755 / 873.964)
=0.379809 / 0.52949
=0.7173

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 - (2034.149 + 1311.884) / 3385.395) / (1 - (420.992 + 1377.051) / 1840.345)
=0.011627 / 0.022986
=0.5058

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
=873.964 / 553.523
=1.5789

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))
=(119.365 / (119.365 + 1377.051)) / (91.85 / (91.85 + 1311.884))
=0.079767 / 0.065433
=1.2191

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)
=(79.642 / 873.964) / (54.121 / 553.523)
=0.091127 / 0.097776
=0.932

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)
=((0 + 153.12) / 3385.395) / ((0 + 83.567) / 1840.345)
=0.04523 / 0.045408
=0.9961

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
=(385.593 - 0 - 528.886) / 3385.395
=-0.042327

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.

Taiwan Special Chemicals has a M-score of -2.73 suggests that the company is unlikely to be a manipulator.


Taiwan Special Chemicals Beneish M-Score Related Terms

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


Taiwan Special Chemicals Business Description

Traded in Other Exchanges
N/A
Address
No.1, Zhangbin West 3rd Road, Changhua County, Xianxi Township, TWN, 507
Taiwan Special Chemicals Corp is a developer and manufacturer of semiconductor special gas and semiconductor chemical materials.

Taiwan Special Chemicals Headlines

No Headlines