GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Shanghai Flyco Electrical Appliance Co Ltd (SHSE:603868) » Definitions » Beneish M-Score

Shanghai Flyco Electrical Appliance Co (SHSE:603868) Beneish M-Score : -2.90 (As of Apr. 27, 2024)


View and export this data going back to 2016. Start your Free Trial

What is Shanghai Flyco Electrical Appliance 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 -2.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shanghai Flyco Electrical Appliance Co's Beneish M-Score or its related term are showing as below:

SHSE:603868' s Beneish M-Score Range Over the Past 10 Years
Min: -2.95   Med: -2.67   Max: -1.3
Current: -2.9

During the past 13 years, the highest Beneish M-Score of Shanghai Flyco Electrical Appliance Co was -1.30. The lowest was -2.95. And the median was -2.67.


Shanghai Flyco Electrical Appliance Co Beneish M-Score Historical Data

The historical data trend for Shanghai Flyco Electrical Appliance 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.

Shanghai Flyco Electrical Appliance Co Beneish M-Score Chart

Shanghai Flyco Electrical Appliance 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 -2.21 -2.76 -2.95 -2.73 -2.90

Shanghai Flyco Electrical Appliance 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 -2.73 -3.23 -3.01 -3.46 -2.90

Competitive Comparison of Shanghai Flyco Electrical Appliance Co's Beneish M-Score

For the Household & Personal Products subindustry, Shanghai Flyco Electrical Appliance 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.


Shanghai Flyco Electrical Appliance Co's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Shanghai Flyco Electrical Appliance Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanghai Flyco Electrical Appliance Co's Beneish M-Score falls into.



Shanghai Flyco Electrical Appliance 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 Shanghai Flyco Electrical Appliance 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 * 0.8191+0.528 * 0.9392+0.404 * 1.0308+0.892 * 1.0935+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1823+4.679 * -0.065329-0.327 * 0.9274
=-2.90

* 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 ¥270 Mil.
Revenue was 1065.658 + 1320.457 + 1299.651 + 1373.917 = ¥5,060 Mil.
Gross Profit was 583.928 + 756.995 + 777.513 + 770.565 = ¥2,889 Mil.
Total Current Assets was ¥2,724 Mil.
Total Assets was ¥4,459 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,204 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,504 Mil.
Total Current Liabilities was ¥771 Mil.
Long-Term Debt & Capital Lease Obligation was ¥10 Mil.
Net Income was 192.61 + 218.751 + 288.033 + 320.243 = ¥1,020 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 77.873 + 344.374 + 310.751 + 577.954 = ¥1,311 Mil.
Total Receivables was ¥302 Mil.
Revenue was 913.024 + 1434.801 + 1159.806 + 1119.503 = ¥4,627 Mil.
Gross Profit was 490.389 + 758.221 + 627.451 + 605.27 = ¥2,481 Mil.
Total Current Assets was ¥2,571 Mil.
Total Assets was ¥4,347 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,273 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,163 Mil.
Total Current Liabilities was ¥810 Mil.
Long-Term Debt & Capital Lease Obligation was ¥11 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)
=(270.047 / 5059.683) / (301.51 / 4627.134)
=0.053372 / 0.065161
=0.8191

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)
=(2481.331 / 4627.134) / (2889.001 / 5059.683)
=0.536257 / 0.570985
=0.9392

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 - (2723.716 + 1204.239) / 4459.201) / (1 - (2570.753 + 1273.427) / 4346.536)
=0.119135 / 0.115576
=1.0308

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
=5059.683 / 4627.134
=1.0935

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 + 1273.427)) / (0 / (0 + 1204.239))
=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)
=(1503.871 / 5059.683) / (1163.248 / 4627.134)
=0.297226 / 0.251397
=1.1823

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)
=((9.84 + 771.133) / 4459.201) / ((10.694 + 810.097) / 4346.536)
=0.175137 / 0.188838
=0.9274

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
=(1019.637 - 0 - 1310.952) / 4459.201
=-0.065329

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.

Shanghai Flyco Electrical Appliance Co has a M-score of -2.90 suggests that the company is unlikely to be a manipulator.


Shanghai Flyco Electrical Appliance Co Beneish M-Score Related Terms

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


Shanghai Flyco Electrical Appliance Co (SHSE:603868) Business Description

Traded in Other Exchanges
N/A
Address
No. 555, Guangfulin East Road, Songjiang District, Shanghai, CHN, 201603
Shanghai Flyco Electrical Appliance Co Ltd is a China-based company engaged in the manufacturing and marketing of shaver and personal care electrical appliances. Its product portfolio comprises of the shaver, hair drier, hair clipper, hair straightener, hair curler, electric iron, garment steamer, lint remover, nose hair trimmer, robot vacuum cleaner and others. The company's products are sold in China and other countries.

Shanghai Flyco Electrical Appliance Co (SHSE:603868) Headlines

No Headlines