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 : -0.25 (As of Jan. 18, 2025)


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.

Warning Sign:

Beneish M-Score -0.25 higher than -1.78, which implies that the company might have manipulated its financial results.

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: -3.31   Med: -2.14   Max: -0.25
Current: -0.25

During the past 6 years, the highest Beneish M-Score of Suzhou Invotech Scroll Technologies Co was -0.25. The lowest was -3.31. And the median was -2.14.


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 -2.14

Suzhou Invotech Scroll Technologies Co Quarterly Data
Dec18 Dec19 Dec20 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 - -2.14 -2.14 -2.08 -0.25

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 * 1.1263+0.528 * 1.1183+0.404 * 5.8115+0.892 * 1.0995+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0028+4.679 * 0.014633-0.327 * 1.1376
=-0.25

* 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 ¥101.5 Mil.
Revenue was 168.323 + 167.869 + 94.879 + 150.611 = ¥581.7 Mil.
Gross Profit was 46.957 + 40.91 + 24.242 + 41.19 = ¥153.3 Mil.
Total Current Assets was ¥853.9 Mil.
Total Assets was ¥1,199.5 Mil.
Property, Plant and Equipment(Net PPE) was ¥221.3 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥24.0 Mil.
Total Current Liabilities was ¥164.8 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0.4 Mil.
Net Income was 24.143 + 22.44 + 8.096 + 23.901 = ¥78.6 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was 4.581 + 39.092 + -5.34 + 22.695 = ¥61.0 Mil.
Total Receivables was ¥81.9 Mil.
Revenue was 150.583 + 172.925 + 80.866 + 124.691 = ¥529.1 Mil.
Gross Profit was 43.612 + 51.96 + 21.081 + 39.279 = ¥155.9 Mil.
Total Current Assets was ¥939.1 Mil.
Total Assets was ¥1,136.4 Mil.
Property, Plant and Equipment(Net PPE) was ¥177.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥21.8 Mil.
Total Current Liabilities was ¥137.1 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0.5 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)
=(101.458 / 581.682) / (81.934 / 529.065)
=0.174422 / 0.154866
=1.1263

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)
=(155.932 / 529.065) / (153.299 / 581.682)
=0.294731 / 0.263544
=1.1183

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 - (853.872 + 221.291) / 1199.48) / (1 - (939.137 + 177.036) / 1136.44)
=0.103642 / 0.017834
=5.8115

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
=581.682 / 529.065
=1.0995

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 + 177.036)) / (0 / (0 + 221.291))
=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)
=(24.026 / 581.682) / (21.792 / 529.065)
=0.041304 / 0.04119
=1.0028

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)
=((0.388 + 164.819) / 1199.48) / ((0.527 + 137.061) / 1136.44)
=0.137732 / 0.121069
=1.1376

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
=(78.58 - 0 - 61.028) / 1199.48
=0.014633

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 -0.25 signals that the company is likely 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 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 Headlines

No Headlines