GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Shanghai New Vision Microelectronics Co Ltd (SHSE:688593) » Definitions » Beneish M-Score

Shanghai New Vision Microelectronics Co (SHSE:688593) Beneish M-Score : -2.14 (As of Apr. 22, 2025)


View and export this data going back to 2023. Start your Free Trial

What is Shanghai New Vision Microelectronics 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 -2.14 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shanghai New Vision Microelectronics Co's Beneish M-Score or its related term are showing as below:

SHSE:688593' s Beneish M-Score Range Over the Past 10 Years
Min: -2.16   Med: -1.77   Max: 4.34
Current: -2.14

During the past 5 years, the highest Beneish M-Score of Shanghai New Vision Microelectronics Co was 4.34. The lowest was -2.16. And the median was -1.77.


Shanghai New Vision Microelectronics Co Beneish M-Score Historical Data

The historical data trend for Shanghai New Vision Microelectronics 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 New Vision Microelectronics Co Beneish M-Score Chart

Shanghai New Vision Microelectronics Co Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - - 2.36

Shanghai New Vision Microelectronics Co Quarterly Data
Dec19 Dec20 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -1.73 2.36 4.34 -1.80 -2.14

Competitive Comparison of Shanghai New Vision Microelectronics Co's Beneish M-Score

For the Electronic Components subindustry, Shanghai New Vision Microelectronics 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 New Vision Microelectronics Co's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Shanghai New Vision Microelectronics Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanghai New Vision Microelectronics Co's Beneish M-Score falls into.


;
;

Shanghai New Vision Microelectronics 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 New Vision Microelectronics 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 * 0.9416+0.528 * 1.8753+0.404 * 0.6142+0.892 * 1.031+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9117+4.679 * 0.031843-0.327 * 1.3219
=-2.14

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was ¥158.0 Mil.
Revenue was 111.905 + 130.958 + 100.246 + 129.525 = ¥472.6 Mil.
Gross Profit was 16.86 + 23.289 + 13.458 + 11.946 = ¥65.6 Mil.
Total Current Assets was ¥1,399.4 Mil.
Total Assets was ¥1,817.7 Mil.
Property, Plant and Equipment(Net PPE) was ¥191.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥10.1 Mil.
Total Current Liabilities was ¥245.2 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1.7 Mil.
Net Income was 6.79 + 8.097 + -11.464 + -4.605 = ¥-1.2 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was -33.721 + -6.384 + -41.343 + 22.383 = ¥-59.1 Mil.
Total Receivables was ¥162.8 Mil.
Revenue was 131.627 + 121.863 + 97.433 + 107.514 = ¥458.4 Mil.
Gross Profit was 26.253 + 31.611 + 31.071 + 30.306 = ¥119.2 Mil.
Total Current Assets was ¥1,422.4 Mil.
Total Assets was ¥1,792.1 Mil.
Property, Plant and Equipment(Net PPE) was ¥5.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥1.5 Mil.
Selling, General, & Admin. Expense(SGA) was ¥10.7 Mil.
Total Current Liabilities was ¥182.5 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1.7 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)
=(158.013 / 472.634) / (162.778 / 458.437)
=0.334324 / 0.355072
=0.9416

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)
=(119.241 / 458.437) / (65.553 / 472.634)
=0.260103 / 0.138697
=1.8753

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 - (1399.398 + 191.467) / 1817.746) / (1 - (1422.435 + 5.505) / 1792.089)
=0.124814 / 0.203198
=0.6142

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
=472.634 / 458.437
=1.031

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))
=(1.475 / (1.475 + 5.505)) / (0 / (0 + 191.467))
=0.211318 / 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)
=(10.061 / 472.634) / (10.704 / 458.437)
=0.021287 / 0.023349
=0.9117

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)
=((1.703 + 245.243) / 1817.746) / ((1.679 + 182.497) / 1792.089)
=0.135853 / 0.102772
=1.3219

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
=(-1.182 - 0 - -59.065) / 1817.746
=0.031843

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 New Vision Microelectronics Co has a M-score of -2.14 suggests that the company is unlikely to be a manipulator.


Shanghai New Vision Microelectronics Co Beneish M-Score Related Terms

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


Shanghai New Vision Microelectronics Co Business Description

Traded in Other Exchanges
N/A
Address
No. 680, Guiping Road, 7th Floor, Building 31, Xuhui District, Shanghai, CHN, 200233
Shanghai New Vision Microelectronics Co Ltd is engaged in research & Development, design and sales of display chips. The company is committed to providing new display IC products and system solutions. It has formed nearly a hundred new display IC and power supply IC products covering smart wearables, mobile phones, tablets, monitors, notebooks, TVs, Etc., and has long committed to TFT-LCD, AMOLED display driver chips, and power management chips.

Shanghai New Vision Microelectronics Co Headlines

No Headlines