GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Tien Li Offshore Wind Technology Co Ltd (ROCO:6793) » Definitions » Beneish M-Score

Tien Li Offshore Wind Technology Co (ROCO:6793) Beneish M-Score : -2.87 (As of Mar. 17, 2025)


View and export this data going back to 2020. Start your Free Trial

What is Tien Li Offshore Wind Technology 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 -2.87 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Tien Li Offshore Wind Technology Co's Beneish M-Score or its related term are showing as below:

ROCO:6793' s Beneish M-Score Range Over the Past 10 Years
Min: -2.87   Med: -2.87   Max: -2.87
Current: -2.87

During the past 7 years, the highest Beneish M-Score of Tien Li Offshore Wind Technology Co was -2.87. The lowest was -2.87. And the median was -2.87.


Tien Li Offshore Wind Technology Co Beneish M-Score Historical Data

The historical data trend for Tien Li Offshore Wind Technology 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.

Tien Li Offshore Wind Technology Co Beneish M-Score Chart

Tien Li Offshore Wind Technology Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - - -2.87

Tien Li Offshore Wind Technology Co Semi-Annual Data
Dec17 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - -2.87 -

Competitive Comparison of Tien Li Offshore Wind Technology Co's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Tien Li Offshore Wind Technology 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.


Tien Li Offshore Wind Technology Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Tien Li Offshore Wind Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Tien Li Offshore Wind Technology Co's Beneish M-Score falls into.



Tien Li Offshore Wind Technology 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 Tien Li Offshore Wind Technology 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 * 0.5399+0.528 * -1.9383+0.404 * 0.9387+0.892 * 2.7249+0.115 * 0.8807
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.389+4.679 * -0.000473-0.327 * 1.0574
=-2.87

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was NT$311 Mil.
Revenue was NT$1,089 Mil.
Gross Profit was NT$222 Mil.
Total Current Assets was NT$631 Mil.
Total Assets was NT$2,467 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,620 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$133 Mil.
Selling, General, & Admin. Expense(SGA) was NT$165 Mil.
Total Current Liabilities was NT$475 Mil.
Long-Term Debt & Capital Lease Obligation was NT$328 Mil.
Net Income was NT$83 Mil.
Gross Profit was NT$0 Mil.
Cash Flow from Operations was NT$84 Mil.
Total Receivables was NT$211 Mil.
Revenue was NT$400 Mil.
Gross Profit was NT$-158 Mil.
Total Current Assets was NT$366 Mil.
Total Assets was NT$2,294 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,714 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$123 Mil.
Selling, General, & Admin. Expense(SGA) was NT$156 Mil.
Total Current Liabilities was NT$327 Mil.
Long-Term Debt & Capital Lease Obligation was NT$379 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)
=(310.543 / 1088.756) / (211.084 / 399.561)
=0.285227 / 0.52829
=0.5399

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)
=(-157.848 / 399.561) / (221.899 / 1088.756)
=-0.395054 / 0.20381
=-1.9383

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 - (630.881 + 1619.758) / 2467.19) / (1 - (365.822 + 1713.983) / 2294.339)
=0.087772 / 0.093506
=0.9387

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
=1088.756 / 399.561
=2.7249

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))
=(122.8 / (122.8 + 1713.983)) / (133.054 / (133.054 + 1619.758))
=0.066856 / 0.075909
=0.8807

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)
=(165.42 / 1088.756) / (156.07 / 399.561)
=0.151935 / 0.390604
=0.389

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)
=((327.929 + 474.966) / 2467.19) / ((379.327 + 326.766) / 2294.339)
=0.325429 / 0.307754
=1.0574

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
=(83.211 - 0 - 84.379) / 2467.19
=-0.000473

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.

Tien Li Offshore Wind Technology Co has a M-score of -2.87 suggests that the company is unlikely to be a manipulator.


Tien Li Offshore Wind Technology Co Beneish M-Score Related Terms

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


Tien Li Offshore Wind Technology Co Business Description

Traded in Other Exchanges
N/A
Address
Minsheng East Road, 3rd Floor, No. 131, Section 3, Songshan District, Taipei, TWN, 10596
Tien Li Offshore Wind Technology Co Ltd specializes in the development and production of wind turbine blades, nacelle covers and molds, as well as blade performance improvement and blade maintenance.

Tien Li Offshore Wind Technology Co Headlines

No Headlines