GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Grand Kangxi Communication Technologies (Shanghai) Co Ltd (SHSE:688653) » Definitions » Beneish M-Score

Grand Kangxi Communication Technologies (Shanghai) Co (SHSE:688653) Beneish M-Score : -1.39 (As of Apr. 23, 2025)


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

What is Grand Kangxi Communication Technologies (Shanghai) 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 -1.39 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Grand Kangxi Communication Technologies (Shanghai) Co's Beneish M-Score or its related term are showing as below:

SHSE:688653' s Beneish M-Score Range Over the Past 10 Years
Min: -7.14   Med: -1.96   Max: -1.39
Current: -1.39

During the past 5 years, the highest Beneish M-Score of Grand Kangxi Communication Technologies (Shanghai) Co was -1.39. The lowest was -7.14. And the median was -1.96.


Grand Kangxi Communication Technologies (Shanghai) Co Beneish M-Score Historical Data

The historical data trend for Grand Kangxi Communication Technologies (Shanghai) 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.

Grand Kangxi Communication Technologies (Shanghai) Co Beneish M-Score Chart

Grand Kangxi Communication Technologies (Shanghai) Co Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - - -1.59

Grand Kangxi Communication Technologies (Shanghai) Co Quarterly Data
Dec19 Dec20 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 - -1.59 - -2.32 -1.39

Competitive Comparison of Grand Kangxi Communication Technologies (Shanghai) Co's Beneish M-Score

For the Semiconductors subindustry, Grand Kangxi Communication Technologies (Shanghai) 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.


Grand Kangxi Communication Technologies (Shanghai) Co's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Grand Kangxi Communication Technologies (Shanghai) Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Grand Kangxi Communication Technologies (Shanghai) Co's Beneish M-Score falls into.


;
;

Grand Kangxi Communication Technologies (Shanghai) 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 Grand Kangxi Communication Technologies (Shanghai) 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 * 0.7306+0.528 * 1.1305+0.404 * 2.4621+0.892 * 1.2924+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.258+4.679 * 0.083945-0.327 * 0.8031
=-1.39

* 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 ¥231.5 Mil.
Revenue was 153.073 + 142.239 + 82.267 + 133.262 = ¥510.8 Mil.
Gross Profit was 28.773 + 40.448 + 9.36 + 42.855 = ¥121.4 Mil.
Total Current Assets was ¥1,490.1 Mil.
Total Assets was ¥1,689.1 Mil.
Property, Plant and Equipment(Net PPE) was ¥25.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥23.5 Mil.
Total Current Liabilities was ¥94.1 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1.0 Mil.
Net Income was -15.954 + 6.159 + -24.07 + 8.583 = ¥-25.3 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was -42.374 + -80.946 + -31.274 + -12.477 = ¥-167.1 Mil.
Total Receivables was ¥245.2 Mil.
Revenue was 111.316 + 110.401 + 59.982 + 113.559 = ¥395.3 Mil.
Gross Profit was 24.509 + 32.66 + 16.592 + 32.463 = ¥106.2 Mil.
Total Current Assets was ¥1,016.5 Mil.
Total Assets was ¥1,087.5 Mil.
Property, Plant and Equipment(Net PPE) was ¥25.6 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥14.4 Mil.
Total Current Liabilities was ¥74.6 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1.6 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)
=(231.515 / 510.841) / (245.199 / 395.258)
=0.453204 / 0.620352
=0.7306

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)
=(106.224 / 395.258) / (121.436 / 510.841)
=0.268746 / 0.237718
=1.1305

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 - (1490.137 + 25.242) / 1689.065) / (1 - (1016.459 + 25.624) / 1087.504)
=0.10283 / 0.041766
=2.4621

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
=510.841 / 395.258
=1.2924

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 + 25.624)) / (0 / (0 + 25.242))
=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)
=(23.471 / 510.841) / (14.436 / 395.258)
=0.045946 / 0.036523
=1.258

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)
=((0.967 + 94.142) / 1689.065) / ((1.628 + 74.623) / 1087.504)
=0.056309 / 0.070116
=0.8031

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
=(-25.282 - 0 - -167.071) / 1689.065
=0.083945

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.

Grand Kangxi Communication Technologies (Shanghai) Co has a M-score of -1.39 signals that the company is likely to be a manipulator.


Grand Kangxi Communication Technologies (Shanghai) Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Grand Kangxi Communication Technologies (Shanghai) Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Grand Kangxi Communication Technologies (Shanghai) Co Business Description

Traded in Other Exchanges
N/A
Address
No. 399 Keyuan Road, 5th Floor, Building 10, Pudong New District, Shanghai, CHN, 201210
Grand Kangxi Communication Technologies (Shanghai) Co Ltd is engaged in research & development, design and sales of Wi-Fi radio frequency front-end chips and modules.

Grand Kangxi Communication Technologies (Shanghai) Co Headlines

No Headlines