GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » Hunan Warrant Pharmaceutical Co Ltd (SHSE:688799) » Definitions » Beneish M-Score

Hunan Warrant Pharmaceutical Co (SHSE:688799) Beneish M-Score : -2.14 (As of Sep. 24, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Hunan Warrant Pharmaceutical 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 Hunan Warrant Pharmaceutical Co's Beneish M-Score or its related term are showing as below:

SHSE:688799' s Beneish M-Score Range Over the Past 10 Years
Min: -2.47   Med: -1.87   Max: 3.72
Current: -2.14

During the past 10 years, the highest Beneish M-Score of Hunan Warrant Pharmaceutical Co was 3.72. The lowest was -2.47. And the median was -1.87.


Hunan Warrant Pharmaceutical Co Beneish M-Score Historical Data

The historical data trend for Hunan Warrant Pharmaceutical 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.

Hunan Warrant Pharmaceutical Co Beneish M-Score Chart

Hunan Warrant Pharmaceutical Co Annual Data
Trend Dec13 Dec14 Dec15 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - -0.06 -2.29 -1.84 -2.42

Hunan Warrant Pharmaceutical Co Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24
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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.34 -2.47 -2.42 -2.27 -2.14

Competitive Comparison of Hunan Warrant Pharmaceutical Co's Beneish M-Score

For the Drug Manufacturers - Specialty & Generic subindustry, Hunan Warrant Pharmaceutical 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.


Hunan Warrant Pharmaceutical Co's Beneish M-Score Distribution in the Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, Hunan Warrant Pharmaceutical Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hunan Warrant Pharmaceutical Co's Beneish M-Score falls into.



Hunan Warrant Pharmaceutical 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 Hunan Warrant Pharmaceutical 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 * 1.2669+0.528 * 1.01+0.404 * 1.1309+0.892 * 1.0203+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9735+4.679 * 0.026051-0.327 * 1.3332
=-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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was ¥234 Mil.
Revenue was 365.693 + 372.901 + 377.046 + 334.688 = ¥1,450 Mil.
Gross Profit was 223.885 + 239.777 + 245.745 + 224.765 = ¥934 Mil.
Total Current Assets was ¥1,439 Mil.
Total Assets was ¥2,329 Mil.
Property, Plant and Equipment(Net PPE) was ¥650 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥543 Mil.
Total Current Liabilities was ¥339 Mil.
Long-Term Debt & Capital Lease Obligation was ¥70 Mil.
Net Income was 52.74 + 60.053 + 53.046 + 46.061 = ¥212 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -18.406 + 58.444 + 52.459 + 58.74 = ¥151 Mil.
Total Receivables was ¥181 Mil.
Revenue was 363.787 + 357.267 + 365.67 + 334.685 = ¥1,421 Mil.
Gross Profit was 237.65 + 220.076 + 241.891 + 225.069 = ¥925 Mil.
Total Current Assets was ¥1,307 Mil.
Total Assets was ¥2,097 Mil.
Property, Plant and Equipment(Net PPE) was ¥599 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥547 Mil.
Total Current Liabilities was ¥276 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0 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)
=(233.514 / 1450.328) / (180.651 / 1421.409)
=0.161008 / 0.127093
=1.2669

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)
=(924.686 / 1421.409) / (934.172 / 1450.328)
=0.650542 / 0.644111
=1.01

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 - (1438.855 + 649.576) / 2328.591) / (1 - (1306.746 + 598.804) / 2096.77)
=0.103135 / 0.091197
=1.1309

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
=1450.328 / 1421.409
=1.0203

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 + 598.804)) / (0 / (0 + 649.576))
=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)
=(542.982 / 1450.328) / (546.657 / 1421.409)
=0.374386 / 0.384588
=0.9735

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)
=((69.856 + 338.868) / 2328.591) / ((0 + 276.053) / 2096.77)
=0.175524 / 0.131656
=1.3332

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
=(211.9 - 0 - 151.237) / 2328.591
=0.026051

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.

Hunan Warrant Pharmaceutical Co has a M-score of -2.14 suggests that the company is unlikely to be a manipulator.


Hunan Warrant Pharmaceutical Co Beneish M-Score Related Terms

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


Hunan Warrant Pharmaceutical Co Business Description

Traded in Other Exchanges
N/A
Address
Liuyang Biomedical Park, Hunan Province, Changsha, CHN, 410331
Hunan Warrant Pharmaceutical Co Ltd is a pharmaceutical manufacturer. It is engaged in the research and development, production and sales of chemical raw materials, chemical medicine preparations and Chinese medicine preparations.
Executives
Jin Yan Supervisors

Hunan Warrant Pharmaceutical Co Headlines

No Headlines