GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Suzhou Invotech Scroll Technologies Co Ltd (SZSE:301272) » Definitions » Beneish M-Score

Suzhou Invotech Scroll Technologies Co (SZSE:301272) Beneish M-Score : -2.12 (As of Jun. 21, 2024)


View and export this data going back to 2023. Start your Free Trial

What is Suzhou Invotech Scroll Technologies 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 -2.12 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Suzhou Invotech Scroll Technologies Co's Beneish M-Score or its related term are showing as below:

SZSE:301272' s Beneish M-Score Range Over the Past 10 Years
Min: -3.22   Med: -2.62   Max: -2.11
Current: -2.12

During the past 6 years, the highest Beneish M-Score of Suzhou Invotech Scroll Technologies Co was -2.11. The lowest was -3.22. And the median was -2.62.


Suzhou Invotech Scroll Technologies Co Beneish M-Score Historical Data

The historical data trend for Suzhou Invotech Scroll Technologies 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 Invotech Scroll Technologies Co Beneish M-Score Chart

Suzhou Invotech Scroll Technologies Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -3.11 -2.11

Suzhou Invotech Scroll Technologies Co Quarterly Data
Dec18 Dec19 Dec20 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 - -3.22 - -2.11 -2.12

Competitive Comparison of Suzhou Invotech Scroll Technologies Co's Beneish M-Score

For the Electrical Equipment & Parts subindustry, Suzhou Invotech Scroll Technologies 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 Invotech Scroll Technologies Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Suzhou Invotech Scroll Technologies Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Suzhou Invotech Scroll Technologies Co's Beneish M-Score falls into.



Suzhou Invotech Scroll Technologies 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 Invotech Scroll Technologies 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 * 1.0012+0.528 * 0.9455+0.404 * 1.1549+0.892 * 1.2216+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3571+4.679 * -0.006476-0.327 * 0.3399
=-2.12

* 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 ¥78.5 Mil.
Revenue was 94.879 + 150.611 + 150.583 + 172.925 = ¥569.0 Mil.
Gross Profit was 24.242 + 41.19 + 43.612 + 51.96 = ¥161.0 Mil.
Total Current Assets was ¥915.6 Mil.
Total Assets was ¥1,160.2 Mil.
Property, Plant and Equipment(Net PPE) was ¥191.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥30.4 Mil.
Total Current Liabilities was ¥128.8 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0.5 Mil.
Net Income was 8.096 + 23.901 + 25.612 + 30.396 = ¥88.0 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was -5.34 + 22.695 + 15.067 + 63.096 = ¥95.5 Mil.
Total Receivables was ¥64.2 Mil.
Revenue was 80.866 + 124.691 + 134.882 + 125.341 = ¥465.8 Mil.
Gross Profit was 21.081 + 39.279 + 37.087 + 27.162 = ¥124.6 Mil.
Total Current Assets was ¥292.3 Mil.
Total Assets was ¥469.9 Mil.
Property, Plant and Equipment(Net PPE) was ¥158.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥18.3 Mil.
Total Current Liabilities was ¥128.8 Mil.
Long-Term Debt & Capital Lease Obligation was ¥25.2 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)
=(78.507 / 568.998) / (64.186 / 465.78)
=0.137974 / 0.137803
=1.0012

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)
=(124.609 / 465.78) / (161.004 / 568.998)
=0.267528 / 0.282961
=0.9455

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 - (915.624 + 190.976) / 1160.197) / (1 - (292.342 + 158.775) / 469.914)
=0.046196 / 0.040001
=1.1549

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
=568.998 / 465.78
=1.2216

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 + 158.775)) / (0 / (0 + 190.976))
=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)
=(30.352 / 568.998) / (18.308 / 465.78)
=0.053343 / 0.039306
=1.3571

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)
=((0.46 + 128.762) / 1160.197) / ((25.199 + 128.803) / 469.914)
=0.111379 / 0.327724
=0.3399

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
=(88.005 - 0 - 95.518) / 1160.197
=-0.006476

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 Invotech Scroll Technologies Co has a M-score of -2.12 suggests that the company is unlikely to be a manipulator.


Suzhou Invotech Scroll Technologies Co Beneish M-Score Related Terms

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


Suzhou Invotech Scroll Technologies Co (SZSE:301272) Business Description

Traded in Other Exchanges
N/A
Address
No. 5, Yintong Road, Southeast Street, Jiangsu Province, Changshu, CHN, 215500
Suzhou Invotech Scroll Technologies Co Ltd provides research and development, production, sales and pre-sales and after-sales services of energy-saving, high-efficiency, high-reliability, low-noise scroll compressors and their application technologies.

Suzhou Invotech Scroll Technologies Co (SZSE:301272) Headlines

No Headlines