GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Shenzhen UTIMES Intelligent Equipment Co Ltd (SHSE:688638) » Definitions » Beneish M-Score

Shenzhen UTIMES Intelligent Equipment Co (SHSE:688638) Beneish M-Score : -0.30 (As of Jun. 22, 2024)


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

What is Shenzhen UTIMES Intelligent Equipment 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 -0.3 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Shenzhen UTIMES Intelligent Equipment Co's Beneish M-Score or its related term are showing as below:

SHSE:688638' s Beneish M-Score Range Over the Past 10 Years
Min: -1.15   Med: -0.74   Max: -0.3
Current: -0.3

During the past 5 years, the highest Beneish M-Score of Shenzhen UTIMES Intelligent Equipment Co was -0.30. The lowest was -1.15. And the median was -0.74.


Shenzhen UTIMES Intelligent Equipment Co Beneish M-Score Historical Data

The historical data trend for Shenzhen UTIMES Intelligent Equipment 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.

Shenzhen UTIMES Intelligent Equipment Co Beneish M-Score Chart

Shenzhen UTIMES Intelligent Equipment Co Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - - -0.74

Shenzhen UTIMES Intelligent Equipment Co Quarterly Data
Dec19 Dec20 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 - -1.15 - -0.74 -0.30

Competitive Comparison of Shenzhen UTIMES Intelligent Equipment Co's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Shenzhen UTIMES Intelligent Equipment 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.


Shenzhen UTIMES Intelligent Equipment Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Shenzhen UTIMES Intelligent Equipment Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shenzhen UTIMES Intelligent Equipment Co's Beneish M-Score falls into.



Shenzhen UTIMES Intelligent Equipment 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 Shenzhen UTIMES Intelligent Equipment 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 * 0.9096+0.528 * 1.4248+0.404 * 0.9207+0.892 * 1.377+0.115 * 6.439
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6954+4.679 * 0.19234-0.327 * 0.5113
=-0.30

* 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 ¥519 Mil.
Revenue was 131.124 + 296.417 + 268.625 + 395.993 = ¥1,092 Mil.
Gross Profit was 15.877 + 67.152 + 32.737 + 77.168 = ¥193 Mil.
Total Current Assets was ¥1,716 Mil.
Total Assets was ¥1,942 Mil.
Property, Plant and Equipment(Net PPE) was ¥169 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥4 Mil.
Selling, General, & Admin. Expense(SGA) was ¥45 Mil.
Total Current Liabilities was ¥832 Mil.
Long-Term Debt & Capital Lease Obligation was ¥5 Mil.
Net Income was -18.322 + 15.243 + 6.429 + 38.102 = ¥41 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -104.612 + -118.885 + -101.263 + -7.221 = ¥-332 Mil.
Total Receivables was ¥415 Mil.
Revenue was 157.67 + 312.372 + 133.092 + 189.982 = ¥793 Mil.
Gross Profit was 21.418 + 76.577 + 41.184 + 60.45 = ¥200 Mil.
Total Current Assets was ¥1,837 Mil.
Total Assets was ¥1,938 Mil.
Property, Plant and Equipment(Net PPE) was ¥41 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥7 Mil.
Selling, General, & Admin. Expense(SGA) was ¥47 Mil.
Total Current Liabilities was ¥1,621 Mil.
Long-Term Debt & Capital Lease Obligation was ¥14 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)
=(519.161 / 1092.159) / (414.501 / 793.116)
=0.475353 / 0.522623
=0.9096

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)
=(199.629 / 793.116) / (192.934 / 1092.159)
=0.251702 / 0.176654
=1.4248

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 - (1716.428 + 169.425) / 1941.522) / (1 - (1837.255 + 40.649) / 1938.263)
=0.028673 / 0.031141
=0.9207

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
=1092.159 / 793.116
=1.377

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))
=(7.475 / (7.475 + 40.649)) / (4.188 / (4.188 + 169.425))
=0.155328 / 0.024123
=6.439

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)
=(44.702 / 1092.159) / (46.678 / 793.116)
=0.04093 / 0.058854
=0.6954

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)
=((5.44 + 832.087) / 1941.522) / ((14.441 + 1620.708) / 1938.263)
=0.431377 / 0.843616
=0.5113

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
=(41.452 - 0 - -331.981) / 1941.522
=0.19234

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.

Shenzhen UTIMES Intelligent Equipment Co has a M-score of -0.30 signals that the company is likely to be a manipulator.


Shenzhen UTIMES Intelligent Equipment Co Beneish M-Score Related Terms

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


Shenzhen UTIMES Intelligent Equipment Co (SHSE:688638) Business Description

Traded in Other Exchanges
N/A
Address
Shajing Street, Xinhe Avenue, Floor 1-6, Building M, Licheng Science and Technology Industrial Park, Gonghe Community, Baoan, Guangdong, Shenzhen, CHN, 518000
Shenzhen UTIMES Intelligent Equipment Co Ltd is engaged in research & development, production and sales of non-standard automated intelligent assembly equipment and testing equipment. The company's main products are lithium-ion battery intelligent equipment and consumer electronics intelligent manufacturing equipment, which can be widely used in the intelligent production and manufacturing of products in multiple fields such as new energy, automotive electronics, and consumer electronics.

Shenzhen UTIMES Intelligent Equipment Co (SHSE:688638) Headlines

No Headlines