Swire Pacific Beneish M-Score Historical Data
The historical data trend for Swire Pacific'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.
Swire Pacific Beneish M-Score Chart
|
Swire Pacific Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.60 |
-2.72 |
-2.50 |
-2.43 |
-2.35 |
|
Swire Pacific Semi-Annual Data
|
|
Jun14 |
Dec14 |
Jun15 |
Dec15 |
Jun16 |
Dec16 |
Jun17 |
Dec17 |
Jun18 |
Dec18 |
Jun19 |
Dec19 |
Jun20 |
Dec20 |
Jun21 |
Dec21 |
Jun22 |
Dec22 |
Jun23 |
Dec23 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.50 |
- |
-2.43 |
- |
-2.35 |
Competitive Comparison of Swire Pacific's Beneish M-Score
For the Conglomerates subindustry, Swire Pacific'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.
Swire Pacific's Beneish M-Score Distribution in the Conglomerates Industry
For the Conglomerates industry and Industrials sector, Swire Pacific's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Swire Pacific's Beneish M-Score falls into.
Swire Pacific 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 Swire Pacific 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 * 0.8773 | + | 0.528 * 1.0116 | + | 0.404 * 1.0082 | + | 0.892 * 1.0368 | + | 0.115 * 0.8581 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.9566 | + | 4.679 * 0.042291 | - | 0.327 * 0.9788 |
| = | -2.35 |
* 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 (Dec23) TTM: | Last Year (Dec22) TTM: |
Total Receivables was $1,247 Mil.
Revenue was $12,142 Mil.
Gross Profit was $4,501 Mil.
Total Current Assets was $5,209 Mil.
Total Assets was $57,332 Mil.
Property, Plant and Equipment(Net PPE) was $3,631 Mil.
Depreciation, Depletion and Amortization(DDA) was $695 Mil.
Selling, General, & Admin. Expense(SGA) was $2,998 Mil.
Total Current Liabilities was $5,354 Mil.
Long-Term Debt & Capital Lease Obligation was $8,044 Mil.
Net Income was $3,694 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $1,270 Mil.
|
Total Receivables was $1,371 Mil.
Revenue was $11,710 Mil.
Gross Profit was $4,391 Mil.
Total Current Assets was $5,233 Mil.
Total Assets was $55,844 Mil.
Property, Plant and Equipment(Net PPE) was $3,761 Mil.
Depreciation, Depletion and Amortization(DDA) was $601 Mil.
Selling, General, & Admin. Expense(SGA) was $3,023 Mil.
Total Current Liabilities was $5,335 Mil.
Long-Term Debt & Capital Lease Obligation was $7,998 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) |
| = | (1247.279 / 12141.54) | / | (1371.156 / 11710.253) |
| = | 0.102728 | / | 0.11709 |
| | = | 0.8773 |
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) |
| = | (4391.297 / 11710.253) | / | (4500.627 / 12141.54) |
| = | 0.374996 | / | 0.37068 |
| | = | 1.0116 |
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 - (5209.352 + 3631.207) / 57332.07) | / | (1 - (5232.743 + 3760.886) / 55843.759) |
| = | 0.845801 | / | 0.83895 |
| | = | 1.0082 |
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 |
| = | 12141.54 | / | 11710.253 |
| | = | 1.0368 |
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)) |
| = | (601.125 / (601.125 + 3760.886)) | / | (694.768 / (694.768 + 3631.207)) |
| = | 0.137809 | / | 0.160604 |
| | = | 0.8581 |
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) |
| = | (2998.412 / 12141.54) | / | (3023.095 / 11710.253) |
| = | 0.246955 | / | 0.258158 |
| | = | 0.9566 |
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) |
| = | ((8043.612 + 5354.042) / 57332.07) | / | ((7998.176 + 5334.601) / 55843.759) |
| = | 0.233685 | / | 0.238751 |
| | = | 0.9788 |
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 |
| = | (3694.461 - 0 | - | 1269.815) | / | 57332.07 |
| | = | 0.042291 |
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.
Swire Pacific has a M-score of -2.35 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
SWRAY has been successfully added to your