GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Devices & Instruments » Weleader Biomedical Co Ltd (ROCO:7713) » Definitions » Beneish M-Score

Weleader Biomedical Co (ROCO:7713) Beneish M-Score : 0.00 (As of Apr. 08, 2025)


View and export this data going back to 2024. Start your Free Trial

What is Weleader Biomedical 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.

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

During the past 5 years, the highest Beneish M-Score of Weleader Biomedical Co was 0.00. The lowest was 0.00. And the median was 0.00.


Weleader Biomedical Co Beneish M-Score Historical Data

The historical data trend for Weleader Biomedical 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.

Weleader Biomedical Co Beneish M-Score Chart

Weleader Biomedical Co Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
- - - - -

Weleader Biomedical Co Quarterly Data
Dec20 Dec21 Dec22 Jun23 Sep23 Dec23 Jun24 Sep24 Dec24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only - - - -2.66 -

Competitive Comparison of Weleader Biomedical Co's Beneish M-Score

For the Medical Devices subindustry, Weleader Biomedical 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.


Weleader Biomedical Co's Beneish M-Score Distribution in the Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Weleader Biomedical Co's Beneish M-Score distribution charts can be found below:

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


;
;

Weleader Biomedical 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 Weleader Biomedical 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 * 0.9602+0.528 * 0.9928+0.404 * 0.6835+0.892 * 1.0536+0.115 * 1.0678
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9636+4.679 * -0.054329-0.327 * 1.069
=-2.86

* 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$276.9 Mil.
Revenue was NT$991.1 Mil.
Gross Profit was NT$316.3 Mil.
Total Current Assets was NT$591.3 Mil.
Total Assets was NT$1,998.1 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,340.8 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$108.6 Mil.
Selling, General, & Admin. Expense(SGA) was NT$102.1 Mil.
Total Current Liabilities was NT$469.0 Mil.
Long-Term Debt & Capital Lease Obligation was NT$617.9 Mil.
Net Income was NT$170.2 Mil.
Gross Profit was NT$0.0 Mil.
Cash Flow from Operations was NT$278.8 Mil.
Total Receivables was NT$273.7 Mil.
Revenue was NT$940.7 Mil.
Gross Profit was NT$298.1 Mil.
Total Current Assets was NT$450.4 Mil.
Total Assets was NT$1,727.6 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,193.7 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$103.8 Mil.
Selling, General, & Admin. Expense(SGA) was NT$100.6 Mil.
Total Current Liabilities was NT$401.7 Mil.
Long-Term Debt & Capital Lease Obligation was NT$477.4 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)
=(276.889 / 991.125) / (273.686 / 940.698)
=0.279368 / 0.290939
=0.9602

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)
=(298.078 / 940.698) / (316.324 / 991.125)
=0.316869 / 0.319157
=0.9928

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 - (591.319 + 1340.769) / 1998.062) / (1 - (450.42 + 1193.687) / 1727.56)
=0.033019 / 0.048307
=0.6835

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
=991.125 / 940.698
=1.0536

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))
=(103.8 / (103.8 + 1193.687)) / (108.582 / (108.582 + 1340.769))
=0.080001 / 0.074918
=1.0678

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)
=(102.127 / 991.125) / (100.593 / 940.698)
=0.103041 / 0.106934
=0.9636

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)
=((617.901 + 469.005) / 1998.062) / ((477.403 + 401.689) / 1727.56)
=0.54398 / 0.508863
=1.069

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
=(170.212 - 0 - 278.764) / 1998.062
=-0.054329

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.

Weleader Biomedical Co has a M-score of -2.86 suggests that the company is unlikely to be a manipulator.


Weleader Biomedical Co Beneish M-Score Related Terms

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


Weleader Biomedical Co Business Description

Traded in Other Exchanges
N/A
Address
No. 80, Minzu 1st Road, Floor 19, Sanmin District, Kaohsiung, TWN
Weleader Biomedical Co Ltd is mainly engages in the sales of medical testing reagents and medical devices; and the leasing of testing instruments.

Weleader Biomedical Co Headlines

No Headlines