GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Jiangsu Hongtu High Technology Co Ltd (SHSE:600122) » Definitions » Beneish M-Score

Jiangsu Hongtu High Technology Co (SHSE:600122) Beneish M-Score : 0.00 (As of May. 05, 2024)


View and export this data going back to 1998. Start your Free Trial

What is Jiangsu Hongtu High 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.

The historical rank and industry rank for Jiangsu Hongtu High Technology Co's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Jiangsu Hongtu High Technology Co was 0.00. The lowest was 0.00. And the median was 0.00.


Jiangsu Hongtu High Technology Co Beneish M-Score Historical Data

The historical data trend for Jiangsu Hongtu High 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.

Jiangsu Hongtu High Technology Co Beneish M-Score Chart

Jiangsu Hongtu High Technology Co Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 6.69 -1.28 -5.37 -2.76 -8.64

Jiangsu Hongtu High Technology Co Quarterly Data
Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23
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 -2.54 -2.54 -2.43 -8.64 -6.13

Competitive Comparison of Jiangsu Hongtu High Technology Co's Beneish M-Score

For the Computer Hardware subindustry, Jiangsu Hongtu High 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.


Jiangsu Hongtu High Technology Co's Beneish M-Score Distribution in the Hardware Industry

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

* The bar in red indicates where Jiangsu Hongtu High Technology Co's Beneish M-Score falls into.



Jiangsu Hongtu High 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 Jiangsu Hongtu High 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 * 0.3198+0.528 * 0.9955+0.404 * 2.377+0.892 * 0.8195+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1323+4.679 * -0.678023-0.327 * 1.6851
=-6.13

* 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 (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was ¥683 Mil.
Revenue was 221.83 + 391.068 + 335.301 + 181.99 = ¥1,130 Mil.
Gross Profit was 27.322 + 33.151 + 36.331 + 34.096 = ¥131 Mil.
Total Current Assets was ¥3,538 Mil.
Total Assets was ¥4,222 Mil.
Property, Plant and Equipment(Net PPE) was ¥324 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥94 Mil.
Total Current Liabilities was ¥6,242 Mil.
Long-Term Debt & Capital Lease Obligation was ¥334 Mil.
Net Income was 2590.583 + -5159.183 + -259.555 + -1.554 = ¥-2,830 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -12.011 + 59.297 + 4.37 + -18.831 = ¥33 Mil.
Total Receivables was ¥2,606 Mil.
Revenue was 245.491 + 405.954 + 364.746 + 362.905 = ¥1,379 Mil.
Gross Profit was 48.269 + 18.687 + 54.892 + 37.156 = ¥159 Mil.
Total Current Assets was ¥9,146 Mil.
Total Assets was ¥9,989 Mil.
Property, Plant and Equipment(Net PPE) was ¥484 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥101 Mil.
Total Current Liabilities was ¥8,810 Mil.
Long-Term Debt & Capital Lease Obligation was ¥423 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)
=(683.044 / 1130.189) / (2606.16 / 1379.096)
=0.604363 / 1.88976
=0.3198

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)
=(159.004 / 1379.096) / (130.9 / 1130.189)
=0.115296 / 0.115821
=0.9955

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 - (3537.681 + 323.637) / 4221.885) / (1 - (9146.293 + 483.543) / 9988.722)
=0.085404 / 0.035929
=2.377

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
=1130.189 / 1379.096
=0.8195

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))
=(0 / (0 + 483.543)) / (0 / (0 + 323.637))
=0 / 0
=1

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)
=(93.771 / 1130.189) / (101.051 / 1379.096)
=0.082969 / 0.073273
=1.1323

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)
=((334.061 + 6242.159) / 4221.885) / ((423.311 + 8809.918) / 9988.722)
=1.55765 / 0.924365
=1.6851

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
=(-2829.709 - 0 - 32.825) / 4221.885
=-0.678023

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.

Jiangsu Hongtu High Technology Co has a M-score of -6.13 suggests that the company is unlikely to be a manipulator.


Jiangsu Hongtu High Technology Co Beneish M-Score Related Terms

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


Jiangsu Hongtu High Technology Co (SHSE:600122) Business Description

Traded in Other Exchanges
N/A
Address
Block B, Number 68 Software Road, Yuhuatai District, Nanjing, CHN, 210012
Jiangsu Hongtu High Technology Co Ltd is engaged in retail, electronics manufacturing, Internet finance, and real estate development activities in the People's Republic of China. It retails computers, telecommunications, smart living, digital products, DIY computer assembly and IT accessories, various products and accessories, various external devices, network and server equipment, office automation and supplies and other accessory products, software products and IT books and service products. The company also offers various services and support, including on-site maintenance, system installation, and commissioning, application guidance, technical maintenance and after-sale services.

Jiangsu Hongtu High Technology Co (SHSE:600122) Headlines

No Headlines