GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Shaanxi Huada Science Technology Co Ltd (SZSE:301517) » Definitions » Beneish M-Score

Shaanxi Huada Science Technology Co (SZSE:301517) Beneish M-Score : -2.34 (As of Dec. 15, 2024)


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

What is Shaanxi Huada Science Technology 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 -2.34 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shaanxi Huada Science Technology Co's Beneish M-Score or its related term are showing as below:

SZSE:301517' s Beneish M-Score Range Over the Past 10 Years
Min: -2.34   Med: -1.83   Max: -1.78
Current: -2.34

During the past 6 years, the highest Beneish M-Score of Shaanxi Huada Science Technology Co was -1.78. The lowest was -2.34. And the median was -1.83.


Shaanxi Huada Science Technology Co Beneish M-Score Historical Data

The historical data trend for Shaanxi Huada Science Technology 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.

Shaanxi Huada Science Technology Co Beneish M-Score Chart

Shaanxi Huada Science Technology Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -1.78 -1.86

Shaanxi Huada Science Technology Co Quarterly Data
Dec18 Dec19 Dec20 Mar21 Jun21 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 - -1.86 - -1.80 -2.34

Competitive Comparison of Shaanxi Huada Science Technology Co's Beneish M-Score

For the Electronic Components subindustry, Shaanxi Huada Science Technology 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.


Shaanxi Huada Science Technology Co's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Shaanxi Huada Science Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shaanxi Huada Science Technology Co's Beneish M-Score falls into.



Shaanxi Huada Science Technology 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 Shaanxi Huada Science Technology 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 * 1.0663+0.528 * 1.1165+0.404 * 0.8682+0.892 * 0.8162+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6818+4.679 * 0.010175-0.327 * 0.5987
=-2.34

* 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 ¥818.8 Mil.
Revenue was 158.886 + 146.413 + 182.575 + 189.242 = ¥677.1 Mil.
Gross Profit was 63.495 + 63.385 + 61.559 + 64.82 = ¥253.3 Mil.
Total Current Assets was ¥1,761.6 Mil.
Total Assets was ¥2,198.9 Mil.
Property, Plant and Equipment(Net PPE) was ¥385.3 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥24.7 Mil.
Total Current Liabilities was ¥607.7 Mil.
Long-Term Debt & Capital Lease Obligation was ¥189.6 Mil.
Net Income was 9.408 + 14.609 + 10.101 + 16.995 = ¥51.1 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was 0.822 + 27.462 + -108.835 + 109.291 = ¥28.7 Mil.
Total Receivables was ¥940.8 Mil.
Revenue was 198.63 + 234.433 + 229.095 + 167.399 = ¥829.6 Mil.
Gross Profit was 88.515 + 104.74 + 83.958 + 69.208 = ¥346.4 Mil.
Total Current Assets was ¥1,403.0 Mil.
Total Assets was ¥1,839.9 Mil.
Property, Plant and Equipment(Net PPE) was ¥386.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥44.4 Mil.
Total Current Liabilities was ¥943.2 Mil.
Long-Term Debt & Capital Lease Obligation was ¥171.1 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)
=(818.838 / 677.116) / (940.772 / 829.557)
=1.209302 / 1.134066
=1.0663

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)
=(346.421 / 829.557) / (253.259 / 677.116)
=0.417598 / 0.374026
=1.1165

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 - (1761.594 + 385.295) / 2198.88) / (1 - (1403.034 + 386.758) / 1839.898)
=0.023644 / 0.027233
=0.8682

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
=677.116 / 829.557
=0.8162

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 + 386.758)) / (0 / (0 + 385.295))
=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)
=(24.717 / 677.116) / (44.416 / 829.557)
=0.036503 / 0.053542
=0.6818

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)
=((189.635 + 607.667) / 2198.88) / ((171.103 + 943.153) / 1839.898)
=0.362595 / 0.605607
=0.5987

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
=(51.113 - 0 - 28.74) / 2198.88
=0.010175

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.

Shaanxi Huada Science Technology Co has a M-score of -2.34 suggests that the company is unlikely to be a manipulator.


Shaanxi Huada Science Technology Co Beneish M-Score Related Terms

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


Shaanxi Huada Science Technology Co Business Description

Traded in Other Exchanges
N/A
Address
No. 5, Puxin 2nd Road, High-tech Zone, Shaanxi, Xi'an, CHN, 710065
Shaanxi Huada Science Technology Co Ltd is engaged in research & development, production and sales of electrical connectors and interconnection products.

Shaanxi Huada Science Technology Co Headlines

No Headlines