GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Wanshih Electronics Co Ltd (ROCO:6134) » Definitions » Beneish M-Score

Wanshih Electronics Co (ROCO:6134) Beneish M-Score : -1.56 (As of Apr. 08, 2025)


View and export this data going back to 2002. Start your Free Trial

What is Wanshih Electronics 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.

Warning Sign:

Beneish M-Score -1.56 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ROCO:6134' s Beneish M-Score Range Over the Past 10 Years
Min: -3.56   Med: -2.54   Max: -1.56
Current: -1.56

During the past 13 years, the highest Beneish M-Score of Wanshih Electronics Co was -1.56. The lowest was -3.56. And the median was -2.54.


Wanshih Electronics Co Beneish M-Score Historical Data

The historical data trend for Wanshih Electronics 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.

Wanshih Electronics Co Beneish M-Score Chart

Wanshih Electronics 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 -2.55 -2.40 -2.84 -3.56 -1.56

Wanshih Electronics 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 -3.56 -3.02 -2.50 -1.98 -1.56

Competitive Comparison of Wanshih Electronics Co's Beneish M-Score

For the Communication Equipment subindustry, Wanshih Electronics 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.


Wanshih Electronics Co's Beneish M-Score Distribution in the Hardware Industry

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

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


;
;

Wanshih Electronics 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 Wanshih Electronics 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 * 1.3512+0.528 * 1.039+0.404 * 0.7581+0.892 * 1.3909+0.115 * 0.9929
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8144+4.679 * 0.059973-0.327 * 0.9681
=-1.56

* 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$618 Mil.
Revenue was 403.626 + 461.951 + 400.69 + 295.831 = NT$1,562 Mil.
Gross Profit was 84.935 + 117.535 + 115.26 + 66.493 = NT$384 Mil.
Total Current Assets was NT$1,288 Mil.
Total Assets was NT$1,797 Mil.
Property, Plant and Equipment(Net PPE) was NT$229 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$69 Mil.
Selling, General, & Admin. Expense(SGA) was NT$306 Mil.
Total Current Liabilities was NT$613 Mil.
Long-Term Debt & Capital Lease Obligation was NT$25 Mil.
Net Income was -7.699 + 21.939 + 17.667 + -14.352 = NT$18 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 10.3 + -44.905 + -7.368 + -48.249 = NT$-90 Mil.
Total Receivables was NT$329 Mil.
Revenue was 254.005 + 275.488 + 278.479 + 315.076 = NT$1,123 Mil.
Gross Profit was 56.195 + 68.493 + 79.297 + 83.024 = NT$287 Mil.
Total Current Assets was NT$909 Mil.
Total Assets was NT$1,478 Mil.
Property, Plant and Equipment(Net PPE) was NT$266 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$80 Mil.
Selling, General, & Admin. Expense(SGA) was NT$270 Mil.
Total Current Liabilities was NT$314 Mil.
Long-Term Debt & Capital Lease Obligation was NT$228 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)
=(618.098 / 1562.098) / (328.877 / 1123.048)
=0.395685 / 0.292843
=1.3512

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)
=(287.009 / 1123.048) / (384.223 / 1562.098)
=0.255563 / 0.245966
=1.039

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 - (1288.414 + 229.131) / 1797.094) / (1 - (908.576 + 266.191) / 1478.06)
=0.155556 / 0.205197
=0.7581

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
=1562.098 / 1123.048
=1.3909

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))
=(79.577 / (79.577 + 266.191)) / (69.136 / (69.136 + 229.131))
=0.230146 / 0.231792
=0.9929

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)
=(306.297 / 1562.098) / (270.384 / 1123.048)
=0.196081 / 0.240759
=0.8144

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)
=((24.814 + 612.712) / 1797.094) / ((227.799 + 313.817) / 1478.06)
=0.354754 / 0.366437
=0.9681

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
=(17.555 - 0 - -90.222) / 1797.094
=0.059973

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.

Wanshih Electronics Co has a M-score of -1.56 signals that the company is likely to be a manipulator.


Wanshih Electronics Co Beneish M-Score Related Terms

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


Wanshih Electronics Co Business Description

Traded in Other Exchanges
N/A
Address
No. 72, Wugong 6th Road, 3rd Floor, Industrial Zone, Wugu District, Taipei, TWN, 248
Wanshih Electronics Co Ltd is mainly engaged in the sales of electronic components, computer and peripheral products, and the production and sale of mini coaxial cables. The company operates in three segments which are Wire Harness Division, China Division, and others. Its Wire Harness Division and China Division manufacture security, medical, and automobile cables by using precision processing technology, and combine high frequency, medical electronics, and 5G millimeter wave radar technologies to shorten the production time and to develop the market of precision high-frequency wireless communication and radar modules.

Wanshih Electronics Co Headlines

No Headlines