GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Sonadezi Chau Duc Shareholding Co (STC:SZC) » Definitions » Beneish M-Score

Sonadezi Chau Duc Shareholding Co (STC:SZC) Beneish M-Score : -1.76 (As of Mar. 27, 2025)


View and export this data going back to 2018. Start your Free Trial

What is Sonadezi Chau Duc Shareholding 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 -1.76 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Sonadezi Chau Duc Shareholding Co's Beneish M-Score or its related term are showing as below:

STC:SZC' s Beneish M-Score Range Over the Past 10 Years
Min: -2.23   Med: -1.55   Max: 2.49
Current: -1.76

During the past 7 years, the highest Beneish M-Score of Sonadezi Chau Duc Shareholding Co was 2.49. The lowest was -2.23. And the median was -1.55.


Sonadezi Chau Duc Shareholding Co Beneish M-Score Historical Data

The historical data trend for Sonadezi Chau Duc Shareholding 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.

Sonadezi Chau Duc Shareholding Co Beneish M-Score Chart

Sonadezi Chau Duc Shareholding Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial - -1.34 2.49 -2.23 -1.76

Sonadezi Chau Duc Shareholding Co Quarterly Data
Dec19 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -2.23 -2.43 -2.67 -2.92 -1.76

Competitive Comparison of Sonadezi Chau Duc Shareholding Co's Beneish M-Score

For the Real Estate Services subindustry, Sonadezi Chau Duc Shareholding 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.


Sonadezi Chau Duc Shareholding Co's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Sonadezi Chau Duc Shareholding Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sonadezi Chau Duc Shareholding Co's Beneish M-Score falls into.


;
;

Sonadezi Chau Duc Shareholding 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 Sonadezi Chau Duc Shareholding 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 * 1.8932+0.528 * 0.8656+0.404 * 0.9135+0.892 * 1.0645+0.115 * 1.2586
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.784+4.679 * -0.041479-0.327 * 0.7831
=-1.76

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was ₫126,402 Mil.
Revenue was 229754.685 + 164761.23 + 262428.441 + 213720.158 = ₫870,665 Mil.
Gross Profit was 97220.928 + 85564.785 + 149525.078 + 98501.141 = ₫430,812 Mil.
Total Current Assets was ₫3,066,828 Mil.
Total Assets was ₫8,225,800 Mil.
Property, Plant and Equipment(Net PPE) was ₫3,902,087 Mil.
Depreciation, Depletion and Amortization(DDA) was ₫1,480 Mil.
Selling, General, & Admin. Expense(SGA) was ₫21,685 Mil.
Total Current Liabilities was ₫1,911,546 Mil.
Long-Term Debt & Capital Lease Obligation was ₫1,656,823 Mil.
Net Income was 75175.873 + 59589.436 + 102227.481 + 65078.766 = ₫302,072 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₫0 Mil.
Cash Flow from Operations was 42687.54 + 253917.352 + 354395.942 + -7734.5 = ₫643,266 Mil.
Total Receivables was ₫62,724 Mil.
Revenue was 258511.72 + 208098.587 + 288172.69 + 63162.618 = ₫817,946 Mil.
Gross Profit was 92658.778 + 85670.664 + 137696.787 + 34294.415 = ₫350,321 Mil.
Total Current Assets was ₫2,064,409 Mil.
Total Assets was ₫6,961,129 Mil.
Property, Plant and Equipment(Net PPE) was ₫3,732,374 Mil.
Depreciation, Depletion and Amortization(DDA) was ₫1,782 Mil.
Selling, General, & Admin. Expense(SGA) was ₫25,985 Mil.
Total Current Liabilities was ₫1,789,360 Mil.
Long-Term Debt & Capital Lease Obligation was ₫2,066,834 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)
=(126402.42 / 870664.514) / (62723.666 / 817945.615)
=0.145179 / 0.076684
=1.8932

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)
=(350320.644 / 817945.615) / (430811.932 / 870664.514)
=0.428293 / 0.494808
=0.8656

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 - (3066828.196 + 3902087.465) / 8225800.13) / (1 - (2064408.677 + 3732373.791) / 6961128.668)
=0.152798 / 0.167264
=0.9135

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
=870664.514 / 817945.615
=1.0645

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))
=(1781.807 / (1781.807 + 3732373.791)) / (1479.756 / (1479.756 + 3902087.465))
=0.000477 / 0.000379
=1.2586

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)
=(21685.238 / 870664.514) / (25985.245 / 817945.615)
=0.024907 / 0.031769
=0.784

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)
=((1656823.281 + 1911546.003) / 8225800.13) / ((2066834.156 + 1789360.227) / 6961128.668)
=0.433802 / 0.553961
=0.7831

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
=(302071.556 - 0 - 643266.334) / 8225800.13
=-0.041479

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.

Sonadezi Chau Duc Shareholding Co has a M-score of -1.76 signals that the company is likely to be a manipulator.


Sonadezi Chau Duc Shareholding Co Beneish M-Score Related Terms

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


Sonadezi Chau Duc Shareholding Co Business Description

Traded in Other Exchanges
N/A
Address
So 1, Duong 1, KCN Bien Hoa 1, P. An Binh, 9th Floor, Sonadezi Building, Dong Nai, Bien Hoa, VNM
Sonadezi Chau Duc Shareholding Co is engaged in industrial park infrastructure development and trading. The company offers services such as warehouse, logistics, container port, security services, civil properties, industrial real estate, and golf course among others.

Sonadezi Chau Duc Shareholding Co Headlines

No Headlines