GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Henan Yicheng New Energy Co Ltd (SZSE:300080) » Definitions » Beneish M-Score

Henan Yicheng New Energy Co (SZSE:300080) Beneish M-Score : -2.08 (As of May. 26, 2024)


View and export this data going back to 2010. Start your Free Trial

What is Henan Yicheng New Energy 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 -2.08 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Henan Yicheng New Energy Co's Beneish M-Score or its related term are showing as below:

SZSE:300080' s Beneish M-Score Range Over the Past 10 Years
Min: -6.76   Med: -2.16   Max: 1.28
Current: -2.08

During the past 13 years, the highest Beneish M-Score of Henan Yicheng New Energy Co was 1.28. The lowest was -6.76. And the median was -2.16.


Henan Yicheng New Energy Co Beneish M-Score Historical Data

The historical data trend for Henan Yicheng New Energy 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.

Henan Yicheng New Energy Co Beneish M-Score Chart

Henan Yicheng New Energy 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 -3.16 -1.10 -2.07 -1.24 -2.14

Henan Yicheng New Energy Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.28 -2.27 -2.43 -2.14 -2.08

Competitive Comparison of Henan Yicheng New Energy Co's Beneish M-Score

For the Semiconductor Equipment & Materials subindustry, Henan Yicheng New Energy 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.


Henan Yicheng New Energy Co's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Henan Yicheng New Energy Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Henan Yicheng New Energy Co's Beneish M-Score falls into.



Henan Yicheng New Energy 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 Henan Yicheng New Energy 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 * 1.7047+0.528 * 1.3316+0.404 * 0.945+0.892 * 0.7645+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2976+4.679 * -0.025365-0.327 * 1.062
=-2.08

* 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 ¥3,375 Mil.
Revenue was 884.802 + 2631.232 + 2366.106 + 2740.708 = ¥8,623 Mil.
Gross Profit was 93.604 + 157.714 + 257.508 + 358.03 = ¥867 Mil.
Total Current Assets was ¥9,675 Mil.
Total Assets was ¥17,867 Mil.
Property, Plant and Equipment(Net PPE) was ¥6,878 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥107 Mil.
Total Current Liabilities was ¥6,890 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,419 Mil.
Net Income was -69.87 + -53.166 + 14.807 + 37.147 = ¥-71 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 28.22 + 48.347 + -50.267 + 355.815 = ¥382 Mil.
Total Receivables was ¥2,590 Mil.
Revenue was 2146.161 + 3755.67 + 2576.404 + 2801.54 = ¥11,280 Mil.
Gross Profit was 251.295 + 724.511 + 318.23 + 215.906 = ¥1,510 Mil.
Total Current Assets was ¥7,141 Mil.
Total Assets was ¥13,833 Mil.
Property, Plant and Equipment(Net PPE) was ¥5,615 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥108 Mil.
Total Current Liabilities was ¥5,275 Mil.
Long-Term Debt & Capital Lease Obligation was ¥783 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)
=(3374.842 / 8622.848) / (2589.768 / 11279.775)
=0.391384 / 0.229594
=1.7047

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)
=(1509.942 / 11279.775) / (866.856 / 8622.848)
=0.133863 / 0.10053
=1.3316

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 - (9674.591 + 6878.081) / 17867.226) / (1 - (7140.632 + 5615.363) / 13833.006)
=0.073573 / 0.077858
=0.945

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
=8622.848 / 11279.775
=0.7645

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 + 5615.363)) / (0 / (0 + 6878.081))
=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)
=(106.956 / 8622.848) / (107.821 / 11279.775)
=0.012404 / 0.009559
=1.2976

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)
=((1419.237 + 6890.049) / 17867.226) / ((782.906 + 5274.927) / 13833.006)
=0.465057 / 0.437926
=1.062

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
=(-71.082 - 0 - 382.115) / 17867.226
=-0.025365

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.

Henan Yicheng New Energy Co has a M-score of -2.08 suggests that the company is unlikely to be a manipulator.


Henan Yicheng New Energy Co Beneish M-Score Related Terms

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


Henan Yicheng New Energy Co (SZSE:300080) Business Description

Traded in Other Exchanges
N/A
Address
Kaifeng Fine Chemical Industrial Park, Henan Province, Henan, Kaifeng, CHN, 475000
Henan Yicheng New Energy Co Ltd is engaged in the production of solar crustal wafer cutting blade, recycling of waste mortar, solar power station construction, production and sales of negative electrode materials, and production and sales of monocrystalline silicon cells.
Executives
Chang Xing Hua Directors, executives
Wang Shao Feng Director
Lan Xiao Long Executives
Yang Guang Jie Executives
Cui Qiang Executives
Wang An Le Director
Yang Guo Xin Executives
Wan Jian Min Executives
Cui Yi Independent director
Mai Zhi Yong Directors, executives
Song He Chen Director
Jiang Wei Hai Director
Xu Yu Zhu Executives
Ji Fang Yin Director
Hao Yu Hui Director

Henan Yicheng New Energy Co (SZSE:300080) Headlines

No Headlines