GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Yizumi Holdings Co Ltd (SZSE:300415) » Definitions » Beneish M-Score

Yizumi Holdings Co (SZSE:300415) Beneish M-Score : -2.09 (As of Apr. 22, 2025)


View and export this data going back to 2015. Start your Free Trial

What is Yizumi Holdings 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 -2.09 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SZSE:300415' s Beneish M-Score Range Over the Past 10 Years
Min: -2.8   Med: -2.2   Max: -1.88
Current: -2.09

During the past 13 years, the highest Beneish M-Score of Yizumi Holdings Co was -1.88. The lowest was -2.80. And the median was -2.20.


Yizumi Holdings Co Beneish M-Score Historical Data

The historical data trend for Yizumi Holdings 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.

Yizumi Holdings Co Beneish M-Score Chart

Yizumi Holdings 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 -2.48 -2.33 -2.41 -2.18 -1.94

Yizumi Holdings 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 -2.10 -1.94 -1.91 -2.28 -2.09

Competitive Comparison of Yizumi Holdings Co's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Yizumi Holdings 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.


Yizumi Holdings Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Yizumi Holdings Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Yizumi Holdings Co's Beneish M-Score falls into.


;
;

Yizumi Holdings 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 Yizumi Holdings 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 * 0.9634+0.528 * 0.9849+0.404 * 1.0089+0.892 * 1.279+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2848+4.679 * 0.0503-0.327 * 1.028
=-2.09

* 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 ¥1,633 Mil.
Revenue was 1303.66 + 1415.044 + 954.745 + 1155.94 = ¥4,829 Mil.
Gross Profit was 456.412 + 464.168 + 332.229 + 387.848 = ¥1,641 Mil.
Total Current Assets was ¥4,150 Mil.
Total Assets was ¥6,561 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,195 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥409 Mil.
Total Current Liabilities was ¥2,496 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,038 Mil.
Net Income was 181.178 + 183.328 + 115.913 + 112.325 = ¥593 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -68.242 + 287.005 + -113.229 + 157.167 = ¥263 Mil.
Total Receivables was ¥1,326 Mil.
Revenue was 978.529 + 1106.756 + 854.593 + 835.986 = ¥3,776 Mil.
Gross Profit was 334.088 + 363.973 + 275.968 + 289.366 = ¥1,263 Mil.
Total Current Assets was ¥3,620 Mil.
Total Assets was ¥5,908 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,202 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥249 Mil.
Total Current Liabilities was ¥2,125 Mil.
Long-Term Debt & Capital Lease Obligation was ¥970 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)
=(1633.32 / 4829.389) / (1325.585 / 3775.864)
=0.338204 / 0.351068
=0.9634

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)
=(1263.395 / 3775.864) / (1640.657 / 4829.389)
=0.334598 / 0.339724
=0.9849

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 - (4149.671 + 1195.383) / 6561.472) / (1 - (3620.163 + 1202.125) / 5907.923)
=0.185388 / 0.183759
=1.0089

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
=4829.389 / 3775.864
=1.279

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 + 1202.125)) / (0 / (0 + 1195.383))
=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)
=(409.269 / 4829.389) / (249.054 / 3775.864)
=0.084746 / 0.065959
=1.2848

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)
=((1037.784 + 2496.019) / 6561.472) / ((970.404 + 2124.733) / 5907.923)
=0.538569 / 0.523896
=1.028

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
=(592.744 - 0 - 262.701) / 6561.472
=0.0503

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.

Yizumi Holdings Co has a M-score of -2.09 suggests that the company is unlikely to be a manipulator.


Yizumi Holdings Co Beneish M-Score Related Terms

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


Yizumi Holdings Co Business Description

Traded in Other Exchanges
N/A
Address
No. 22, Keyuan 3rd Road, Shunde High-tech Zone (Ronggui), Guangdong Province, Foshan, CHN, 528306
Yizumi Holdings Co Ltd is engaged in the injection, molding equipment manufacturing industry. The company offers a one-stop solution as an equipment supplier that integrates the functions of design, research and development, manufacturing, sales and customer service. Its product profile consists of Die Casting Machine, Rubber Injection Moulding Machine, Injection Molding Machine, High-Speed Packaging System, and Robotic Automation System.
Executives
Gao Chao Directors, executives
Zhang Tao Directors, executives
Wang Ming Dong Supervisors
Liao Chang Qing Directors, executives
Zhen Rong Hui Directors, executives
Liang Jing Hua Director
Chen Jing Cai Director
Yu Chao Kun Directors, Directors, and Executives

Yizumi Holdings Co Headlines

No Headlines