GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Audix Corp (TPE:2459) » Definitions » Beneish M-Score

Audix (TPE:2459) Beneish M-Score : -3.01 (As of Apr. 04, 2025)


View and export this data going back to 2001. Start your Free Trial

What is Audix 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 -3.01 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:2459' s Beneish M-Score Range Over the Past 10 Years
Min: -3.11   Med: -2.52   Max: -1.49
Current: -3.01

During the past 13 years, the highest Beneish M-Score of Audix was -1.49. The lowest was -3.11. And the median was -2.52.


Audix Beneish M-Score Historical Data

The historical data trend for Audix'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.

Audix Beneish M-Score Chart

Audix 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 -3.11 -2.55 -1.49 -2.38 -3.01

Audix 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 -2.38 -2.50 -2.72 -3.01 -3.01

Competitive Comparison of Audix's Beneish M-Score

For the Electronic Components subindustry, Audix'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.


Audix's Beneish M-Score Distribution in the Hardware Industry

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

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


;
;

Audix 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 Audix 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 * 1.0787+0.528 * 0.6879+0.404 * 0.6786+0.892 * 0.6966+0.115 * 1.0775
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4006+4.679 * -0.005553-0.327 * 0.8603
=-3.01

* 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 NT$1,714 Mil.
Revenue was 1224.696 + 1330.888 + 1271.741 + 1341.448 = NT$5,169 Mil.
Gross Profit was 346.433 + 425.611 + 376.93 + 321.989 = NT$1,471 Mil.
Total Current Assets was NT$7,016 Mil.
Total Assets was NT$9,641 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,338 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$256 Mil.
Selling, General, & Admin. Expense(SGA) was NT$609 Mil.
Total Current Liabilities was NT$2,636 Mil.
Long-Term Debt & Capital Lease Obligation was NT$937 Mil.
Net Income was 116.655 + 137.327 + 155.38 + 152.443 = NT$562 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 311.101 + 54.005 + -41.324 + 291.556 = NT$615 Mil.
Total Receivables was NT$2,281 Mil.
Revenue was 1885.617 + 2253.961 + 1728.408 + 1552.17 = NT$7,420 Mil.
Gross Profit was 438.282 + 471.307 + 274.298 + 268.731 = NT$1,453 Mil.
Total Current Assets was NT$6,626 Mil.
Total Assets was NT$10,048 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,445 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$303 Mil.
Selling, General, & Admin. Expense(SGA) was NT$625 Mil.
Total Current Liabilities was NT$3,147 Mil.
Long-Term Debt & Capital Lease Obligation was NT$1,182 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)
=(1714.096 / 5168.773) / (2281.141 / 7420.156)
=0.331625 / 0.307425
=1.0787

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)
=(1452.618 / 7420.156) / (1470.963 / 5168.773)
=0.195767 / 0.284586
=0.6879

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 - (7015.782 + 1338.186) / 9640.626) / (1 - (6626.458 + 1445.163) / 10047.618)
=0.133462 / 0.196663
=0.6786

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
=5168.773 / 7420.156
=0.6966

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))
=(302.501 / (302.501 + 1445.163)) / (256.103 / (256.103 + 1338.186))
=0.173089 / 0.160638
=1.0775

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)
=(609.363 / 5168.773) / (624.574 / 7420.156)
=0.117893 / 0.084173
=1.4006

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)
=((936.616 + 2636.382) / 9640.626) / ((1182.106 + 3146.559) / 10047.618)
=0.370619 / 0.430815
=0.8603

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
=(561.805 - 0 - 615.338) / 9640.626
=-0.005553

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.

Audix has a M-score of -3.01 suggests that the company is unlikely to be a manipulator.


Audix Business Description

Traded in Other Exchanges
N/A
Address
Number. 8, Lane 120, Sec. 1, Neihu Road, Taipei, TWN
Audix Corp designs manufactures and markets electronic components internationally. The company focuses its business on the computer, communication, optical storage products, displays, and power supply industries. It distributes electronic components of various brands to semiconductor and consumer electronic product manufacturers.

Audix Headlines

No Headlines