GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Far East Smarter Energy Co Ltd (SHSE:600869) » Definitions » Beneish M-Score

Far East Smarter Energy Co (SHSE:600869) Beneish M-Score : -2.19 (As of May. 03, 2024)


View and export this data going back to 1995. Start your Free Trial

What is Far East Smarter Energy 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 -2.19 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Far East Smarter Energy Co's Beneish M-Score or its related term are showing as below:

SHSE:600869' s Beneish M-Score Range Over the Past 10 Years
Min: -3.41   Med: -2.42   Max: -1.57
Current: -2.19

During the past 13 years, the highest Beneish M-Score of Far East Smarter Energy Co was -1.57. The lowest was -3.41. And the median was -2.42.


Far East Smarter Energy Co Beneish M-Score Historical Data

The historical data trend for Far East Smarter Energy 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.

Far East Smarter Energy Co Beneish M-Score Chart

Far East Smarter Energy 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 -3.17 -3.33 -2.56 -2.33 -2.35

Far East Smarter Energy Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.26 -2.44 -2.42 -2.35 -2.19

Competitive Comparison of Far East Smarter Energy Co's Beneish M-Score

For the Electrical Equipment & Parts subindustry, Far East Smarter Energy 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.


Far East Smarter Energy Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Far East Smarter Energy Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Far East Smarter Energy Co's Beneish M-Score falls into.



Far East Smarter Energy 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 Far East Smarter Energy 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 * 0.9728+0.528 * 1.193+0.404 * 1.1163+0.892 * 1.1453+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.932+4.679 * 0.005456-0.327 * 0.9988
=-2.19

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ¥6,989 Mil.
Revenue was 4811.217 + 7073.799 + 7021.525 + 6058.968 = ¥24,966 Mil.
Gross Profit was 522.191 + 675.545 + 756.347 + 827.774 = ¥2,782 Mil.
Total Current Assets was ¥14,636 Mil.
Total Assets was ¥20,933 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,836 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥962 Mil.
Total Current Liabilities was ¥14,526 Mil.
Long-Term Debt & Capital Lease Obligation was ¥522 Mil.
Net Income was 24.877 + -64.998 + 65.521 + 198.748 = ¥224 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -163.675 + 188.455 + 244.245 + -159.092 = ¥110 Mil.
Total Receivables was ¥6,273 Mil.
Revenue was 4310.459 + 5742.445 + 5971.864 + 5773.628 = ¥21,798 Mil.
Gross Profit was 609.495 + 859.62 + 703.823 + 724.858 = ¥2,898 Mil.
Total Current Assets was ¥14,578 Mil.
Total Assets was ¥19,934 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,257 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥901 Mil.
Total Current Liabilities was ¥13,572 Mil.
Long-Term Debt & Capital Lease Obligation was ¥776 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)
=(6988.848 / 24965.509) / (6272.596 / 21798.396)
=0.27994 / 0.287755
=0.9728

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)
=(2897.796 / 21798.396) / (2781.857 / 24965.509)
=0.132936 / 0.111428
=1.193

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 - (14636.275 + 3836.134) / 20932.924) / (1 - (14578.253 + 3256.534) / 19933.653)
=0.117543 / 0.105293
=1.1163

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
=24965.509 / 21798.396
=1.1453

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 + 3256.534)) / (0 / (0 + 3836.134))
=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)
=(961.956 / 24965.509) / (901.23 / 21798.396)
=0.038531 / 0.041344
=0.932

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)
=((521.94 + 14526.027) / 20932.924) / ((775.6 + 13571.668) / 19933.653)
=0.718866 / 0.719751
=0.9988

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
=(224.148 - 0 - 109.933) / 20932.924
=0.005456

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.

Far East Smarter Energy Co has a M-score of -2.19 suggests that the company is unlikely to be a manipulator.


Far East Smarter Energy Co Beneish M-Score Related Terms

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


Far East Smarter Energy Co (SHSE:600869) Business Description

Traded in Other Exchanges
N/A
Address
No.8, Yuandong Road, Gaocheng Town, Yixing, Jiangsu, CHN, 214257
Far East Smarter Energy Co Ltd operates as a wire and cable manufacturer in China. The company is mainly engaged in system development, design, manufacturing, marketing and service of four major types of cable products, such as overhead wires, power cables, wire and cable for electrical equipment, and special cables. Its products are widely used in smart power, smart transportation, intelligent energy intelligent construction and other fields.

Far East Smarter Energy Co (SHSE:600869) Headlines

No Headlines