GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Zhejiang He Chuan Technology Corp Ltd (SHSE:688320) » Definitions » Beneish M-Score
中文

Zhejiang He Chuan Technology (SHSE:688320) Beneish M-Score : -1.77 (As of Apr. 25, 2024)


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

What is Zhejiang He Chuan Technology 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 -1.77 higher than -1.78, which implies that the company might have manipulated its financial results.

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

SHSE:688320' s Beneish M-Score Range Over the Past 10 Years
Min: -1.77   Med: -1.6   Max: -1.19
Current: -1.77

During the past 5 years, the highest Beneish M-Score of Zhejiang He Chuan Technology was -1.19. The lowest was -1.77. And the median was -1.60.


Zhejiang He Chuan Technology Beneish M-Score Historical Data

The historical data trend for Zhejiang He Chuan Technology'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.

Zhejiang He Chuan Technology Beneish M-Score Chart

Zhejiang He Chuan Technology Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
- - - - -1.19

Zhejiang He Chuan Technology Quarterly Data
Dec18 Dec19 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 - -1.19 -1.31 -1.60 -1.77

Competitive Comparison of Zhejiang He Chuan Technology's Beneish M-Score

For the Computer Hardware subindustry, Zhejiang He Chuan Technology'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.


Zhejiang He Chuan Technology's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Zhejiang He Chuan Technology's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Zhejiang He Chuan Technology's Beneish M-Score falls into.



Zhejiang He Chuan Technology 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 Zhejiang He Chuan Technology 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 * 1.0429+0.528 * 1.1398+0.404 * 1.3174+0.892 * 1.2408+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0908+4.679 * 0.068495-0.327 * 1.1536
=-1.77

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was ¥748 Mil.
Revenue was 283.351 + 326.172 + 275.522 + 242.666 = ¥1,128 Mil.
Gross Profit was 85.118 + 99.166 + 79.882 + 57.414 = ¥322 Mil.
Total Current Assets was ¥1,575 Mil.
Total Assets was ¥2,235 Mil.
Property, Plant and Equipment(Net PPE) was ¥519 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥125 Mil.
Total Current Liabilities was ¥611 Mil.
Long-Term Debt & Capital Lease Obligation was ¥6 Mil.
Net Income was 13.121 + 28.52 + 21.495 + 0.547 = ¥64 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 7.228 + 35.974 + -94.911 + -37.684 = ¥-89 Mil.
Total Receivables was ¥578 Mil.
Revenue was 234.799 + 275.986 + 190.835 + 207.204 = ¥909 Mil.
Gross Profit was 78.309 + 90.147 + 61.588 + 65.345 = ¥295 Mil.
Total Current Assets was ¥1,664 Mil.
Total Assets was ¥2,069 Mil.
Property, Plant and Equipment(Net PPE) was ¥304 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥92 Mil.
Total Current Liabilities was ¥492 Mil.
Long-Term Debt & Capital Lease Obligation was ¥3 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)
=(748.262 / 1127.711) / (578.217 / 908.824)
=0.663523 / 0.636225
=1.0429

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)
=(295.389 / 908.824) / (321.58 / 1127.711)
=0.325023 / 0.285162
=1.1398

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 - (1574.511 + 518.562) / 2234.843) / (1 - (1664.494 + 304.462) / 2068.559)
=0.063436 / 0.048151
=1.3174

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
=1127.711 / 908.824
=1.2408

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 + 304.462)) / (0 / (0 + 518.562))
=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)
=(124.78 / 1127.711) / (92.19 / 908.824)
=0.110649 / 0.101439
=1.0908

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)
=((5.809 + 611.01) / 2234.843) / ((2.943 + 491.982) / 2068.559)
=0.276001 / 0.239261
=1.1536

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
=(63.683 - 0 - -89.393) / 2234.843
=0.068495

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.

Zhejiang He Chuan Technology has a M-score of -1.77 signals that the company is likely to be a manipulator.


Zhejiang He Chuan Technology Beneish M-Score Related Terms

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


Zhejiang He Chuan Technology (SHSE:688320) Business Description

Traded in Other Exchanges
N/A
Address
No. 9, Fucai Road, Longyou Industrial Park, Zhejiang Province, Quzhou, CHN, 324400
Zhejiang He Chuan Technology Corp Ltd is engaged in the research and development, production, sales and application integration of industrial automation products.

Zhejiang He Chuan Technology (SHSE:688320) Headlines

No Headlines