GURUFOCUS.COM » STOCK LIST » Technology » Software » HNA Technology Co Ltd (SHSE:600751) » Definitions » Beneish M-Score

HNA Technology Co (SHSE:600751) Beneish M-Score : -1.72 (As of Dec. 12, 2024)


View and export this data going back to 1996. Start your Free Trial

What is HNA 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.

Warning Sign:

Beneish M-Score -1.72 higher than -1.78, which implies that the company might have manipulated its financial results.

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

SHSE:600751' s Beneish M-Score Range Over the Past 10 Years
Min: -17.77   Med: -1.92   Max: 34787.01
Current: -1.72

During the past 13 years, the highest Beneish M-Score of HNA Technology Co was 34787.01. The lowest was -17.77. And the median was -1.92.


HNA Technology Co Beneish M-Score Historical Data

The historical data trend for HNA 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.

HNA Technology Co Beneish M-Score Chart

HNA Technology Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.65 -3.79 -0.93 1,736.64 3.07

HNA Technology Co Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 - 3.07 -1.59 -0.94 -1.72

Competitive Comparison of HNA Technology Co's Beneish M-Score

For the Information Technology Services subindustry, HNA 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.


HNA Technology Co's Beneish M-Score Distribution in the Software Industry

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

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



HNA 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 HNA 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 * 0.4765+0.528 * -1.2345+0.404 * 1.2871+0.892 * 3.2353+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.2779+4.679 * 0.068956-0.327 * 1.4182
=-1.72

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was ¥497 Mil.
Revenue was 317.062 + 223.989 + 295.188 + 338.553 = ¥1,175 Mil.
Gross Profit was 13.86 + 21.297 + 19.339 + -5.235 = ¥49 Mil.
Total Current Assets was ¥4,472 Mil.
Total Assets was ¥9,555 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,178 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥39 Mil.
Total Current Liabilities was ¥1,642 Mil.
Long-Term Debt & Capital Lease Obligation was ¥16 Mil.
Net Income was 17.738 + 38.359 + 55.582 + -46.293 = ¥65 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 44.622 + 123.322 + -7.149 + -754.311 = ¥-594 Mil.
Total Receivables was ¥322 Mil.
Revenue was 149.605 + 91.358 + 71.174 + 50.976 = ¥363 Mil.
Gross Profit was -2.39 + 7.231 + -15.838 + -7.8 = ¥-19 Mil.
Total Current Assets was ¥5,458 Mil.
Total Assets was ¥9,761 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,203 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥44 Mil.
Total Current Liabilities was ¥1,170 Mil.
Long-Term Debt & Capital Lease Obligation was ¥25 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)
=(496.737 / 1174.792) / (322.229 / 363.113)
=0.42283 / 0.887407
=0.4765

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)
=(-18.797 / 363.113) / (49.261 / 1174.792)
=-0.051766 / 0.041932
=-1.2345

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 - (4472.184 + 1178.197) / 9555.452) / (1 - (5458.198 + 1203.377) / 9760.793)
=0.408675 / 0.317517
=1.2871

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
=1174.792 / 363.113
=3.2353

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 + 1203.377)) / (0 / (0 + 1178.197))
=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)
=(39.176 / 1174.792) / (43.568 / 363.113)
=0.033347 / 0.119985
=0.2779

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)
=((16.064 + 1642.156) / 9555.452) / ((24.525 + 1169.831) / 9760.793)
=0.173537 / 0.122363
=1.4182

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
=(65.386 - 0 - -593.516) / 9555.452
=0.068956

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.

HNA Technology Co has a M-score of -1.72 signals that the company is likely to be a manipulator.


HNA Technology Co Beneish M-Score Related Terms

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


HNA Technology Co Business Description

Traded in Other Exchanges
Address
No. 188 Jinmen Avenue, Tianjin Free Trade Zone, Tianjin, Tianjin, CHN, 300204
HNA Technology Co Ltd is a China-based company involved in the IT-related business. Its core business includes HNA cloud, HNA cloud Marketplace, IT Supply Chain and Technology Solutions and Technology and Innovation Cooperation services.
Executives
Yu Bin senior management
Guo Mei senior management
Liu Heng Jie senior management
Gao Hong Wei senior management
Zhao Yan Bing Director
Gui Ye Fu Director
Feng Shi Fang Supervisors
Fang Ming senior management

HNA Technology Co Headlines

No Headlines