GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Suzhou Sushi Testing Group Co Ltd (SZSE:300416) » Definitions » Beneish M-Score

Suzhou Sushi Testing Group Co (SZSE:300416) Beneish M-Score : -2.59 (As of Apr. 24, 2025)


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

What is Suzhou Sushi Testing Group 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 -2.59 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Suzhou Sushi Testing Group Co's Beneish M-Score or its related term are showing as below:

SZSE:300416' s Beneish M-Score Range Over the Past 10 Years
Min: -2.62   Med: -2.27   Max: -1.73
Current: -2.59

During the past 13 years, the highest Beneish M-Score of Suzhou Sushi Testing Group Co was -1.73. The lowest was -2.62. And the median was -2.27.


Suzhou Sushi Testing Group Co Beneish M-Score Historical Data

The historical data trend for Suzhou Sushi Testing Group 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.

Suzhou Sushi Testing Group Co Beneish M-Score Chart

Suzhou Sushi Testing Group 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 -2.62 -2.32 -2.32 -2.21 -2.59

Suzhou Sushi Testing Group 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 -2.21 -2.34 -2.40 -2.65 -2.59

Competitive Comparison of Suzhou Sushi Testing Group Co's Beneish M-Score

For the Scientific & Technical Instruments subindustry, Suzhou Sushi Testing Group 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.


Suzhou Sushi Testing Group Co's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Suzhou Sushi Testing Group Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Suzhou Sushi Testing Group Co's Beneish M-Score falls into.


;
;

Suzhou Sushi Testing Group 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 Suzhou Sushi Testing Group 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 * 1.1848+0.528 * 1.0184+0.404 * 0.9347+0.892 * 0.9569+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9587+4.679 * -0.05087-0.327 * 0.9805
=-2.59

* 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 ¥1,476 Mil.
Revenue was 619.494 + 489.317 + 474.257 + 442.438 = ¥2,026 Mil.
Gross Profit was 283.459 + 205.884 + 225.007 + 187.901 = ¥902 Mil.
Total Current Assets was ¥2,773 Mil.
Total Assets was ¥5,033 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,877 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥118 Mil.
Total Current Liabilities was ¥1,543 Mil.
Long-Term Debt & Capital Lease Obligation was ¥342 Mil.
Net Income was 83.022 + 43.673 + 60.544 + 42.173 = ¥229 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 326.362 + 82.657 + 137.933 + -61.5 = ¥485 Mil.
Total Receivables was ¥1,302 Mil.
Revenue was 590.415 + 555.458 + 532.915 + 437.935 = ¥2,117 Mil.
Gross Profit was 272.15 + 254.197 + 243.567 + 190.328 = ¥960 Mil.
Total Current Assets was ¥2,695 Mil.
Total Assets was ¥4,850 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,760 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥129 Mil.
Total Current Liabilities was ¥1,448 Mil.
Long-Term Debt & Capital Lease Obligation was ¥404 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)
=(1475.658 / 2025.506) / (1301.604 / 2116.723)
=0.728538 / 0.614915
=1.1848

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)
=(960.242 / 2116.723) / (902.251 / 2025.506)
=0.453646 / 0.445445
=1.0184

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 - (2773.038 + 1877.04) / 5033.23) / (1 - (2694.645 + 1760.045) / 4849.656)
=0.076124 / 0.081442
=0.9347

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
=2025.506 / 2116.723
=0.9569

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 + 1760.045)) / (0 / (0 + 1877.04))
=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)
=(118.102 / 2025.506) / (128.733 / 2116.723)
=0.058307 / 0.060817
=0.9587

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)
=((341.546 + 1543.378) / 5033.23) / ((404.236 + 1448.127) / 4849.656)
=0.374496 / 0.381958
=0.9805

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
=(229.412 - 0 - 485.452) / 5033.23
=-0.05087

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.

Suzhou Sushi Testing Group Co has a M-score of -2.59 suggests that the company is unlikely to be a manipulator.


Suzhou Sushi Testing Group Co Beneish M-Score Related Terms

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


Suzhou Sushi Testing Group Co Business Description

Traded in Other Exchanges
N/A
Address
No.18, KeFeng Road, Weiting Town, Suzhou Industrial Park, Jiangsu Province, Zhongxin Technology City, Suzhou, CHN, 215122
Suzhou Sushi Testing Group Co Ltd is a provider of mechanical environment testing equipment and solutions. Its products include various types of vibration testing equipment and other mechanical environment testing equipment which are Automobile Simulation Transport Tester, Bump Tester, Shock Tester, Shock Response Test System, and many more.
Executives
Chen Yang Executives

Suzhou Sushi Testing Group Co Headlines

No Headlines