GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Packaging & Containers » ShenZhen YUTO Packaging Technology Co Ltd (SZSE:002831) » Definitions » Beneish M-Score

ShenZhen YUTO Packaging Technology Co (SZSE:002831) Beneish M-Score : -2.77 (As of Dec. 14, 2024)


View and export this data going back to 2016. Start your Free Trial

What is ShenZhen YUTO Packaging Technology 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 -2.77 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for ShenZhen YUTO Packaging Technology Co's Beneish M-Score or its related term are showing as below:

SZSE:002831' s Beneish M-Score Range Over the Past 10 Years
Min: -3.18   Med: -2.27   Max: 4.57
Current: -2.77

During the past 13 years, the highest Beneish M-Score of ShenZhen YUTO Packaging Technology Co was 4.57. The lowest was -3.18. And the median was -2.27.


ShenZhen YUTO Packaging Technology Co Beneish M-Score Historical Data

The historical data trend for ShenZhen YUTO Packaging Technology 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 YUTO Packaging Technology Co Beneish M-Score Chart

ShenZhen YUTO Packaging Technology Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.56 -2.02 -2.68 -2.60 -3.08

ShenZhen YUTO Packaging Technology Co Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -3.07 -3.08 -2.94 -2.74 -2.77

Competitive Comparison of ShenZhen YUTO Packaging Technology Co's Beneish M-Score

For the Packaging & Containers subindustry, ShenZhen YUTO Packaging Technology 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 YUTO Packaging Technology Co's Beneish M-Score Distribution in the Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, ShenZhen YUTO Packaging Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where ShenZhen YUTO Packaging Technology Co's Beneish M-Score falls into.



ShenZhen YUTO Packaging Technology 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 YUTO Packaging Technology 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 * 0.965+0.528 * 0.9891+0.404 * 0.8935+0.892 * 1.102+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3531+4.679 * -0.05023-0.327 * 1.0036
=-2.77

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was ¥6,085 Mil.
Revenue was 4905.213 + 3877.608 + 3475.806 + 4416.117 = ¥16,675 Mil.
Gross Profit was 1352.329 + 967.438 + 767.828 + 1242.887 = ¥4,330 Mil.
Total Current Assets was ¥12,937 Mil.
Total Assets was ¥22,700 Mil.
Property, Plant and Equipment(Net PPE) was ¥7,355 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥722 Mil.
Total Current Liabilities was ¥9,644 Mil.
Long-Term Debt & Capital Lease Obligation was ¥923 Mil.
Net Income was 616.977 + 278.398 + 218.655 + 452.654 = ¥1,567 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 321.069 + 493.663 + 797.908 + 1094.267 = ¥2,707 Mil.
Total Receivables was ¥5,722 Mil.
Revenue was 4441.222 + 3453.546 + 2911.81 + 4325.444 = ¥15,132 Mil.
Gross Profit was 1246.786 + 812.202 + 690.773 + 1137.289 = ¥3,887 Mil.
Total Current Assets was ¥11,932 Mil.
Total Assets was ¥21,306 Mil.
Property, Plant and Equipment(Net PPE) was ¥6,844 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥484 Mil.
Total Current Liabilities was ¥8,759 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,123 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)
=(6085.08 / 16674.744) / (5722.351 / 15132.022)
=0.364928 / 0.378162
=0.965

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)
=(3887.05 / 15132.022) / (4330.482 / 16674.744)
=0.256876 / 0.259703
=0.9891

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 - (12937.269 + 7354.727) / 22700.196) / (1 - (11931.996 + 6844.04) / 21305.709)
=0.106087 / 0.118732
=0.8935

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
=16674.744 / 15132.022
=1.102

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 + 6844.04)) / (0 / (0 + 7354.727))
=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)
=(721.541 / 16674.744) / (483.899 / 15132.022)
=0.043271 / 0.031978
=1.3531

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)
=((923.122 + 9643.612) / 22700.196) / ((1122.872 + 8758.88) / 21305.709)
=0.465491 / 0.463808
=1.0036

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
=(1566.684 - 0 - 2706.907) / 22700.196
=-0.05023

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 YUTO Packaging Technology Co has a M-score of -2.77 suggests that the company is unlikely to be a manipulator.


ShenZhen YUTO Packaging Technology Co Beneish M-Score Related Terms

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


ShenZhen YUTO Packaging Technology Co Business Description

Traded in Other Exchanges
N/A
Address
No.1 Shihuan Road, Shiyan Town, Baoan District, Shenzhen, CHN, 518108
ShenZhen YUTO Packaging Technology Co Ltd is engaged in Research & Development, design, production and sales of paper printing and packaging products.
Executives
Li Yu Xuan Secretary Dong
Wang Bin Chu Executives
Deng Qin Supervisors
Wu Lan Lan Directors, executives
Liu Zhong Qing Executives
Zhang En Fang Directors, executives
Wang Hua Jun Directors, executives
Peng Jing Supervisors
Tang Zi Wei Supervisors
Zhu Yong Li Executives

ShenZhen YUTO Packaging Technology Co Headlines

No Headlines