GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Hangzhou First Applied Material Co Ltd (SHSE:603806) » Definitions » Beneish M-Score

Hangzhou First Applied Material Co (SHSE:603806) Beneish M-Score : -1.67 (As of May. 01, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Hangzhou First Applied Material 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 -1.67 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Hangzhou First Applied Material Co's Beneish M-Score or its related term are showing as below:

SHSE:603806' s Beneish M-Score Range Over the Past 10 Years
Min: -4.25   Med: -1.62   Max: 12.18
Current: -1.67

During the past 13 years, the highest Beneish M-Score of Hangzhou First Applied Material Co was 12.18. The lowest was -4.25. And the median was -1.62.


Hangzhou First Applied Material Co Beneish M-Score Historical Data

The historical data trend for Hangzhou First Applied Material 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.

Hangzhou First Applied Material Co Beneish M-Score Chart

Hangzhou First Applied Material 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 -4.25 -1.72 -1.10 -2.13 -1.67

Hangzhou First Applied Material Co Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.13 -1.94 -2.00 -1.68 -1.67

Competitive Comparison of Hangzhou First Applied Material Co's Beneish M-Score

For the Semiconductor Equipment & Materials subindustry, Hangzhou First Applied Material 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.


Hangzhou First Applied Material Co's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Hangzhou First Applied Material Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hangzhou First Applied Material Co's Beneish M-Score falls into.



Hangzhou First Applied Material 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 Hangzhou First Applied Material 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 * 1.1769+0.528 * 1.0668+0.404 * 0.9768+0.892 * 1.1966+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9257+4.679 * 0.085923-0.327 * 0.9018
=-1.67

* 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 ¥8,599 Mil.
Revenue was 5938.916 + 6033.698 + 5702.953 + 4912.959 = ¥22,589 Mil.
Gross Profit was 965.349 + 790.451 + 947.762 + 603.676 = ¥3,307 Mil.
Total Current Assets was ¥17,337 Mil.
Total Assets was ¥21,836 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,701 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥169 Mil.
Total Current Liabilities was ¥3,278 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2,693 Mil.
Net Income was 419.227 + 546.275 + 520.318 + 364.343 = ¥1,850 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 2263.338 + -399.515 + -905.566 + -984.341 = ¥-26 Mil.
Total Receivables was ¥6,106 Mil.
Revenue was 5331.147 + 4531.113 + 5130.932 + 3884.304 = ¥18,877 Mil.
Gross Profit was 314.358 + 828.938 + 1169.292 + 635.848 = ¥2,948 Mil.
Total Current Assets was ¥16,453 Mil.
Total Assets was ¥20,195 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,986 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥152 Mil.
Total Current Liabilities was ¥3,602 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2,522 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)
=(8598.534 / 22588.526) / (6105.77 / 18877.496)
=0.380659 / 0.323442
=1.1769

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)
=(2948.436 / 18877.496) / (3307.238 / 22588.526)
=0.156188 / 0.146412
=1.0668

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 - (17336.534 + 3701.255) / 21836.416) / (1 - (16452.712 + 2985.889) / 20194.693)
=0.036573 / 0.03744
=0.9768

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
=22588.526 / 18877.496
=1.1966

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 + 2985.889)) / (0 / (0 + 3701.255))
=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)
=(168.865 / 22588.526) / (152.463 / 18877.496)
=0.007476 / 0.008076
=0.9257

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)
=((2692.782 + 3277.907) / 21836.416) / ((2521.573 + 3601.746) / 20194.693)
=0.273428 / 0.303214
=0.9018

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
=(1850.163 - 0 - -26.084) / 21836.416
=0.085923

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.

Hangzhou First Applied Material Co has a M-score of -1.67 signals that the company is likely to be a manipulator.


Hangzhou First Applied Material Co Beneish M-Score Related Terms

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


Hangzhou First Applied Material Co (SHSE:603806) Business Description

Traded in Other Exchanges
N/A
Address
8 Fusite Street Lin'an, Hangzhou, CHN, 311300
Hangzhou First Applied Material Co Ltd is a China-based company engages in the development, manufacturing and selling EVA solar cell film, polyamide hot-melt adhesive film, and solar battery panel. The company offers encapsulant EVA films, polyolefin films, and back sheet materials for PV modules; dry film photoresists and flexible copper clad laminates; aluminum laminated films; silicone encapsulant for LED; and co-polyamide hot melt web, a double-sided adhesive non-woven fabric used in the bonding of fabric, leather, metal, plastic, microfiber, non-woven fabric, wood, paper, and other materials.

Hangzhou First Applied Material Co (SHSE:603806) Headlines

No Headlines