GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Beijing YanDong MicroElectronic Co Ltd (SHSE:688172) » Definitions » Beneish M-Score

Beijing YanDong MicroElectronic Co (SHSE:688172) Beneish M-Score : -3.68 (As of Jun. 12, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Beijing YanDong MicroElectronic 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 -3.68 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:688172' s Beneish M-Score Range Over the Past 10 Years
Min: -6.3   Med: -1.8   Max: 2.23
Current: -3.68

During the past 5 years, the highest Beneish M-Score of Beijing YanDong MicroElectronic Co was 2.23. The lowest was -6.30. And the median was -1.80.


Beijing YanDong MicroElectronic Co Beneish M-Score Historical Data

The historical data trend for Beijing YanDong MicroElectronic 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.

Beijing YanDong MicroElectronic Co Beneish M-Score Chart

Beijing YanDong MicroElectronic Co Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - -1.80 0.69

Beijing YanDong MicroElectronic Co Quarterly Data
Dec19 Dec20 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 - -6.30 2.23 0.69 -3.68

Competitive Comparison of Beijing YanDong MicroElectronic Co's Beneish M-Score

For the Semiconductors subindustry, Beijing YanDong MicroElectronic 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.


Beijing YanDong MicroElectronic Co's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Beijing YanDong MicroElectronic Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Beijing YanDong MicroElectronic Co's Beneish M-Score falls into.



Beijing YanDong MicroElectronic 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 Beijing YanDong MicroElectronic 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 * 1.2656+0.528 * 1.1566+0.404 * 1.3085+0.892 * 0.9084+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 10.3524+4.679 * 0.000236-0.327 * 0.881
=-3.68

* 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 ¥1,741 Mil.
Revenue was 308.998 + 602.83 + 440.144 + 570.011 = ¥1,922 Mil.
Gross Profit was 77.983 + 165.937 + 136.114 + 218.847 = ¥599 Mil.
Total Current Assets was ¥9,202 Mil.
Total Assets was ¥18,134 Mil.
Property, Plant and Equipment(Net PPE) was ¥7,817 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥78 Mil.
Total Current Liabilities was ¥1,655 Mil.
Long-Term Debt & Capital Lease Obligation was ¥803 Mil.
Net Income was 24.172 + 104.384 + 80.38 + 178.425 = ¥387 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -46.529 + 271.759 + -41.537 + 199.385 = ¥383 Mil.
Total Receivables was ¥1,514 Mil.
Revenue was 513.919 + 438.48 + 580.617 + 582.777 = ¥2,116 Mil.
Gross Profit was 170.318 + 93.453 + 267.508 + 231.221 = ¥763 Mil.
Total Current Assets was ¥11,233 Mil.
Total Assets was ¥18,031 Mil.
Property, Plant and Equipment(Net PPE) was ¥5,950 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥8 Mil.
Total Current Liabilities was ¥1,678 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,096 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)
=(1741.012 / 1921.983) / (1514.361 / 2115.793)
=0.905842 / 0.715742
=1.2656

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)
=(762.5 / 2115.793) / (598.881 / 1921.983)
=0.360385 / 0.311595
=1.1566

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 - (9201.697 + 7816.662) / 18134.49) / (1 - (11233.37 + 5949.774) / 18031.239)
=0.061547 / 0.047035
=1.3085

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
=1921.983 / 2115.793
=0.9084

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 + 5949.774)) / (0 / (0 + 7816.662))
=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)
=(77.519 / 1921.983) / (8.243 / 2115.793)
=0.040333 / 0.003896
=10.3524

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)
=((803.31 + 1654.738) / 18134.49) / ((1096.406 + 1677.925) / 18031.239)
=0.135545 / 0.153862
=0.881

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
=(387.361 - 0 - 383.078) / 18134.49
=0.000236

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.

Beijing YanDong MicroElectronic Co has a M-score of -3.68 suggests that the company is unlikely to be a manipulator.


Beijing YanDong MicroElectronic Co Beneish M-Score Related Terms

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


Beijing YanDong MicroElectronic Co (SHSE:688172) Business Description

Traded in Other Exchanges
N/A
Address
West Eight Room, Dongzhimenwai, Chaoyang District, Beijing, CHN, 100176
Beijing YanDong MicroElectronic Co Ltd is a semiconductor company integrating chip design, wafer manufacturing, packaging and testing.

Beijing YanDong MicroElectronic Co (SHSE:688172) Headlines

No Headlines