GURUFOCUS.COM » STOCK LIST » Technology » Hardware » KAISA Jiayun Technology Inc (SZSE:300242) » Definitions » Beneish M-Score

KAISA Jiayun Technology (SZSE:300242) Beneish M-Score : -0.94 (As of Apr. 24, 2025)


View and export this data going back to 2011. Start your Free Trial

What is KAISA Jiayun Technology 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.

Warning Sign:

Beneish M-Score -0.94 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for KAISA Jiayun Technology's Beneish M-Score or its related term are showing as below:

SZSE:300242' s Beneish M-Score Range Over the Past 10 Years
Min: -6.12   Med: -2.82   Max: 4.63
Current: -0.94

During the past 13 years, the highest Beneish M-Score of KAISA Jiayun Technology was 4.63. The lowest was -6.12. And the median was -2.82.


KAISA Jiayun Technology Beneish M-Score Historical Data

The historical data trend for KAISA Jiayun Technology'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.

KAISA Jiayun Technology Beneish M-Score Chart

KAISA Jiayun Technology 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 -3.33 -2.43 -5.72 -6.12 -0.94

KAISA Jiayun Technology 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 -6.12 -3.48 -1.93 -1.41 -0.94

Competitive Comparison of KAISA Jiayun Technology's Beneish M-Score

For the Electronic Components subindustry, KAISA Jiayun Technology'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.


KAISA Jiayun Technology's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, KAISA Jiayun Technology's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where KAISA Jiayun Technology's Beneish M-Score falls into.


;
;

KAISA Jiayun Technology 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 KAISA Jiayun Technology 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 * 1.052+0.528 * 1.4295+0.404 * 0.9511+0.892 * 2.083+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.3511+4.679 * 0.068437-0.327 * 1.3495
=-0.94

* 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 ¥201 Mil.
Revenue was 515.973 + 515.885 + 382.844 + 157.211 = ¥1,572 Mil.
Gross Profit was 30.037 + 33.937 + 26.75 + 22.85 = ¥114 Mil.
Total Current Assets was ¥372 Mil.
Total Assets was ¥435 Mil.
Property, Plant and Equipment(Net PPE) was ¥14 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥41 Mil.
Total Current Liabilities was ¥215 Mil.
Long-Term Debt & Capital Lease Obligation was ¥4 Mil.
Net Income was -64.609 + -9.702 + -16.121 + -15.555 = ¥-106 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 38.247 + -22.698 + -101.188 + -50.145 = ¥-136 Mil.
Total Receivables was ¥92 Mil.
Revenue was 161.56 + 186.286 + 222.896 + 183.906 = ¥755 Mil.
Gross Profit was 15.253 + 23.25 + 26.91 + 12.532 = ¥78 Mil.
Total Current Assets was ¥456 Mil.
Total Assets was ¥560 Mil.
Property, Plant and Equipment(Net PPE) was ¥37 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥56 Mil.
Total Current Liabilities was ¥193 Mil.
Long-Term Debt & Capital Lease Obligation was ¥16 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)
=(200.776 / 1571.913) / (91.626 / 754.648)
=0.127727 / 0.121416
=1.052

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)
=(77.945 / 754.648) / (113.574 / 1571.913)
=0.103287 / 0.072252
=1.4295

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 - (371.568 + 14.262) / 435.393) / (1 - (455.902 + 36.939) / 559.847)
=0.113835 / 0.119686
=0.9511

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
=1571.913 / 754.648
=2.083

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 + 36.939)) / (0 / (0 + 14.262))
=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)
=(40.91 / 1571.913) / (55.935 / 754.648)
=0.026026 / 0.074121
=0.3511

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)
=((3.503 + 215.164) / 435.393) / ((15.685 + 192.668) / 559.847)
=0.502229 / 0.372161
=1.3495

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
=(-105.987 - 0 - -135.784) / 435.393
=0.068437

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.

KAISA Jiayun Technology has a M-score of -0.94 signals that the company is likely to be a manipulator.


KAISA Jiayun Technology Beneish M-Score Related Terms

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


KAISA Jiayun Technology Business Description

Traded in Other Exchanges
N/A
Address
No.9966 Shennan Road, 1601, Weisheng Technology Building, Nanshan District, Guangdong, Shenzhen, CHN
KAISA Jiayun Technology Inc is a Chinese company engaged in the research and development, production and sales of surge protection products. Through its subsidiaries, the company focuses on the field of mobile Internet advertising creativity, agency and trading platform. It offers full network marketing solutions, from consumer insights to content creativity, omni-channel applications and enterprise sales promotion solutions.
Executives
Ou Yang Yong Bin Supervisors
Zhou Jian Lin Directors, executives
Ceng Wen Guo Director
Li Wei Directors, executives
Ruan Hang Supervisors
Chen Wei Dong Director
Wang Pei Yu Director
Huang Jun Executives

KAISA Jiayun Technology Headlines

No Headlines