GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Shenzhen Sunlord Electronics Co Ltd (SZSE:002138) » Definitions » Beneish M-Score

Shenzhen Sunlord Electronics Co (SZSE:002138) Beneish M-Score : -2.57 (As of Apr. 10, 2025)


View and export this data going back to 2007. Start your Free Trial

What is Shenzhen Sunlord Electronics 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 -2.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shenzhen Sunlord Electronics Co's Beneish M-Score or its related term are showing as below:

SZSE:002138' s Beneish M-Score Range Over the Past 10 Years
Min: -2.74   Med: -2.5   Max: -1.84
Current: -2.57

During the past 13 years, the highest Beneish M-Score of Shenzhen Sunlord Electronics Co was -1.84. The lowest was -2.74. And the median was -2.50.


Shenzhen Sunlord Electronics Co Beneish M-Score Historical Data

The historical data trend for Shenzhen Sunlord Electronics 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.

Shenzhen Sunlord Electronics Co Beneish M-Score Chart

Shenzhen Sunlord Electronics Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.51 -2.42 -2.74 -2.56 -2.57

Shenzhen Sunlord Electronics Co Quarterly Data
Mar20 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 -2.56 -2.63 -2.73 -2.82 -2.57

Competitive Comparison of Shenzhen Sunlord Electronics Co's Beneish M-Score

For the Electronic Components subindustry, Shenzhen Sunlord Electronics 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.


Shenzhen Sunlord Electronics Co's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Shenzhen Sunlord Electronics Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shenzhen Sunlord Electronics Co's Beneish M-Score falls into.


;
;

Shenzhen Sunlord Electronics 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 Shenzhen Sunlord Electronics 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 * 0.966+0.528 * 0.9686+0.404 * 0.9549+0.892 * 1.1699+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8184+4.679 * -0.047151-0.327 * 0.9429
=-2.57

* 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 ¥3,067 Mil.
Revenue was 1701.746 + 1503.902 + 1432.37 + 1258.892 = ¥5,897 Mil.
Gross Profit was 586.939 + 570.4 + 529.664 + 465.137 = ¥2,152 Mil.
Total Current Assets was ¥4,700 Mil.
Total Assets was ¥12,706 Mil.
Property, Plant and Equipment(Net PPE) was ¥6,686 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥150 Mil.
Total Current Liabilities was ¥3,214 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2,056 Mil.
Net Income was 208.007 + 256.071 + 197.842 + 170.164 = ¥832 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 316.179 + 457.944 + 418.7 + 238.364 = ¥1,431 Mil.
Total Receivables was ¥2,714 Mil.
Revenue was 1364.499 + 1344.397 + 1306.852 + 1024.675 = ¥5,040 Mil.
Gross Profit was 504.323 + 487.588 + 460.045 + 329.757 = ¥1,782 Mil.
Total Current Assets was ¥4,645 Mil.
Total Assets was ¥12,568 Mil.
Property, Plant and Equipment(Net PPE) was ¥6,556 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥157 Mil.
Total Current Liabilities was ¥3,399 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2,130 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)
=(3067.09 / 5896.91) / (2714.004 / 5040.423)
=0.520118 / 0.538448
=0.966

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)
=(1781.713 / 5040.423) / (2152.14 / 5896.91)
=0.353485 / 0.364961
=0.9686

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 - (4699.832 + 6685.844) / 12706.077) / (1 - (4645.072 + 6555.583) / 12568.392)
=0.103919 / 0.108824
=0.9549

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
=5896.91 / 5040.423
=1.1699

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 + 6555.583)) / (0 / (0 + 6685.844))
=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)
=(149.973 / 5896.91) / (156.634 / 5040.423)
=0.025432 / 0.031076
=0.8184

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)
=((2055.528 + 3214.314) / 12706.077) / ((2129.887 + 3398.611) / 12568.392)
=0.41475 / 0.439873
=0.9429

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
=(832.084 - 0 - 1431.187) / 12706.077
=-0.047151

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.

Shenzhen Sunlord Electronics Co has a M-score of -2.57 suggests that the company is unlikely to be a manipulator.


Shenzhen Sunlord Electronics Co Beneish M-Score Related Terms

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


Shenzhen Sunlord Electronics Co Business Description

Traded in Other Exchanges
N/A
Address
Sunlord Industrial Park, Dafuyuan Industrial Zone, Guanlan, Shenzhen, CHN, 518110
Shenzhen Sunlord Electronics Co Ltd operates as a technology developer for the passive component industry. The company's principal products consist of EMC components, capacitors, circuit protection components, thermistors, coils, and inductors. The products are widely used in communications, consumer, computer, lighting, security, smart grid, automotive, aerospace and medical equipment.
Executives
Yuan Jin Yu Directors, executives
Gao Hai Ming Executives
Xu Zu Hua Secretary Dong
Ren Yi Securities Affairs Representative
Shi Hong Yang Directors, executives
Li Yu Executives
Xu Jia Executives
Huang Xu Nan Director
Meng Li Li Supervisors
Li You Yun Directors, executives
Luo Yan Securities Affairs Representative
Ni Bing Da Director
Jia Jun Supervisors

Shenzhen Sunlord Electronics Co Headlines

No Headlines