GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Furnishings, Fixtures & Appliances » De Rucci Healthy Sleep Co Ltd (SZSE:001323) » Definitions » Beneish M-Score

De Rucci Healthy Sleep Co (SZSE:001323) Beneish M-Score : -3.64 (As of Jun. 22, 2024)


View and export this data going back to 2022. Start your Free Trial

What is De Rucci Healthy Sleep 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 -3.64 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for De Rucci Healthy Sleep Co's Beneish M-Score or its related term are showing as below:

SZSE:001323' s Beneish M-Score Range Over the Past 10 Years
Min: -4.2   Med: -3.64   Max: -1.19
Current: -3.64

During the past 6 years, the highest Beneish M-Score of De Rucci Healthy Sleep Co was -1.19. The lowest was -4.20. And the median was -3.64.


De Rucci Healthy Sleep Co Beneish M-Score Historical Data

The historical data trend for De Rucci Healthy Sleep 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.

De Rucci Healthy Sleep Co Beneish M-Score Chart

De Rucci Healthy Sleep Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -1.19 -4.20

De Rucci Healthy Sleep Co Quarterly Data
Dec18 Dec19 Dec20 Mar21 Jun21 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 Premium Member Only Premium Member Only Premium Member Only -2.72 -3.88 -4.01 -4.20 -3.64

Competitive Comparison of De Rucci Healthy Sleep Co's Beneish M-Score

For the Furnishings, Fixtures & Appliances subindustry, De Rucci Healthy Sleep 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.


De Rucci Healthy Sleep Co's Beneish M-Score Distribution in the Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, De Rucci Healthy Sleep Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where De Rucci Healthy Sleep Co's Beneish M-Score falls into.



De Rucci Healthy Sleep 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 De Rucci Healthy Sleep 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 * 0.492+0.528 * 0.932+0.404 * 0.66+0.892 * 1.0538+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9639+4.679 * -0.102259-0.327 * 1.3026
=-3.64

* 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 ¥95 Mil.
Revenue was 1201.254 + 1773.066 + 1406.094 + 1442.194 = ¥5,823 Mil.
Gross Profit was 602.434 + 872.753 + 716.881 + 752.813 = ¥2,945 Mil.
Total Current Assets was ¥4,312 Mil.
Total Assets was ¥7,085 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,329 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,560 Mil.
Total Current Liabilities was ¥2,241 Mil.
Long-Term Debt & Capital Lease Obligation was ¥52 Mil.
Net Income was 141.249 + 283.913 + 162.617 + 254.47 = ¥842 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -23.358 + 650.228 + 174.176 + 765.719 = ¥1,567 Mil.
Total Receivables was ¥183 Mil.
Revenue was 957.197 + 1659.21 + 1401.427 + 1507.265 = ¥5,525 Mil.
Gross Profit was 463.149 + 771.415 + 662.601 + 707.108 = ¥2,604 Mil.
Total Current Assets was ¥3,363 Mil.
Total Assets was ¥6,031 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,095 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥66 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,536 Mil.
Total Current Liabilities was ¥1,443 Mil.
Long-Term Debt & Capital Lease Obligation was ¥56 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)
=(95.018 / 5822.608) / (183.245 / 5525.099)
=0.016319 / 0.033166
=0.492

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)
=(2604.273 / 5525.099) / (2944.881 / 5822.608)
=0.471353 / 0.505767
=0.932

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 - (4311.967 + 2328.647) / 7085.073) / (1 - (3362.605 + 2095.14) / 6030.976)
=0.062732 / 0.095048
=0.66

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
=5822.608 / 5525.099
=1.0538

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))
=(66.323 / (66.323 + 2095.14)) / (0 / (0 + 2328.647))
=0.030684 / 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)
=(1560.339 / 5822.608) / (1536.04 / 5525.099)
=0.267979 / 0.278011
=0.9639

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)
=((52.398 + 2240.615) / 7085.073) / ((55.758 + 1442.732) / 6030.976)
=0.32364 / 0.248466
=1.3026

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
=(842.249 - 0 - 1566.765) / 7085.073
=-0.102259

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.

De Rucci Healthy Sleep Co has a M-score of -3.64 suggests that the company is unlikely to be a manipulator.


De Rucci Healthy Sleep Co Beneish M-Score Related Terms

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


De Rucci Healthy Sleep Co (SZSE:001323) Business Description

Traded in Other Exchanges
N/A
Address
No. 1, Houjie Science and Technology Avenue, Houjie Town, Guangdong Province, Dongguan, CHN, 523900
De Rucci Healthy Sleep Co Ltd specializes in the research and development, production and sales of a complete set of healthy sleep systems.
Executives
Deng Yong Hui Executives

De Rucci Healthy Sleep Co (SZSE:001323) Headlines

No Headlines