GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Youngtek Electronics Corp (ROCO:6261) » Definitions » Beneish M-Score

Youngtek Electronics (ROCO:6261) Beneish M-Score : -2.74 (As of Apr. 07, 2025)


View and export this data going back to 2004. Start your Free Trial

What is Youngtek Electronics 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 -2.74 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ROCO:6261' s Beneish M-Score Range Over the Past 10 Years
Min: -3.23   Med: -2.6   Max: -1.81
Current: -2.74

During the past 13 years, the highest Beneish M-Score of Youngtek Electronics was -1.81. The lowest was -3.23. And the median was -2.60.


Youngtek Electronics Beneish M-Score Historical Data

The historical data trend for Youngtek Electronics'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.

Youngtek Electronics Beneish M-Score Chart

Youngtek Electronics 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 -2.51 -2.36 -3.08 -1.81 -2.74

Youngtek Electronics 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 -1.81 -2.38 -2.42 -2.80 -2.74

Competitive Comparison of Youngtek Electronics's Beneish M-Score

For the Semiconductor Equipment & Materials subindustry, Youngtek Electronics'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.


Youngtek Electronics's Beneish M-Score Distribution in the Semiconductors Industry

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

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


;
;

Youngtek Electronics 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 Youngtek Electronics 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 * 0.8873+0.528 * 0.9435+0.404 * 1.007+0.892 * 1.069+0.115 * 1.1575
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3333+4.679 * -0.022606-0.327 * 1.1362
=-2.74

* 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$1,120 Mil.
Revenue was 925.612 + 963.086 + 1140.982 + 937.128 = NT$3,967 Mil.
Gross Profit was 235.805 + 283.697 + 398.827 + 276.599 = NT$1,195 Mil.
Total Current Assets was NT$5,210 Mil.
Total Assets was NT$8,526 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,528 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$517 Mil.
Selling, General, & Admin. Expense(SGA) was NT$366 Mil.
Total Current Liabilities was NT$1,371 Mil.
Long-Term Debt & Capital Lease Obligation was NT$244 Mil.
Net Income was 128.493 + 92.015 + 187.393 + 114.117 = NT$522 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 79.731 + 191.787 + 244.105 + 199.131 = NT$715 Mil.
Total Receivables was NT$1,181 Mil.
Revenue was 1175.364 + 823.56 + 868.001 + 843.672 = NT$3,711 Mil.
Gross Profit was 399.428 + 220.649 + 220.598 + 213.938 = NT$1,055 Mil.
Total Current Assets was NT$5,100 Mil.
Total Assets was NT$8,308 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,445 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$598 Mil.
Selling, General, & Admin. Expense(SGA) was NT$257 Mil.
Total Current Liabilities was NT$1,088 Mil.
Long-Term Debt & Capital Lease Obligation was NT$297 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)
=(1120.093 / 3966.808) / (1180.835 / 3710.597)
=0.282366 / 0.318233
=0.8873

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)
=(1054.613 / 3710.597) / (1194.928 / 3966.808)
=0.284217 / 0.301232
=0.9435

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 - (5209.507 + 2528.261) / 8525.71) / (1 - (5100.076 + 2445.116) / 8307.641)
=0.09242 / 0.091777
=1.007

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
=3966.808 / 3710.597
=1.069

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))
=(598.005 / (598.005 + 2445.116)) / (516.98 / (516.98 + 2528.261))
=0.19651 / 0.169767
=1.1575

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)
=(366.488 / 3966.808) / (257.128 / 3710.597)
=0.092389 / 0.069296
=1.3333

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)
=((243.725 + 1370.99) / 8525.71) / ((296.614 + 1088.226) / 8307.641)
=0.189394 / 0.166695
=1.1362

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
=(522.018 - 0 - 714.754) / 8525.71
=-0.022606

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.

Youngtek Electronics has a M-score of -2.74 suggests that the company is unlikely to be a manipulator.


Youngtek Electronics Beneish M-Score Related Terms

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


Youngtek Electronics Business Description

Traded in Other Exchanges
N/A
Address
No. 13, Aly. 17, Lane. 99, Puding Road, Science Industrial Park, Hsinchu, TWN, 30078
Youngtek Electronics Corp is a Taiwan-based company that is mainly engaged in electronic component manufacturing, machinery equipment manufacturing, and manufacturing for export. Its products offering include full-function IC tester, logic, analog, mixed-signal IC tester, LED Bonder, and RFID dry inlay bonder among others. The company's operating segments are; the contract manufacturing business unit which generates key revenue, and the own products business unit.

Youngtek Electronics Headlines

No Headlines