GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Bafang Yunji International Co Ltd (TPE:2753) » Definitions » Beneish M-Score

Bafang Yunji International Co (TPE:2753) Beneish M-Score : -3.05 (As of Dec. 12, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Bafang Yunji International 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 -3.05 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:2753' s Beneish M-Score Range Over the Past 10 Years
Min: -3.05   Med: -2.91   Max: -2.44
Current: -3.05

During the past 7 years, the highest Beneish M-Score of Bafang Yunji International Co was -2.44. The lowest was -3.05. And the median was -2.91.


Bafang Yunji International Co Beneish M-Score Historical Data

The historical data trend for Bafang Yunji International 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.

Bafang Yunji International Co Beneish M-Score Chart

Bafang Yunji International Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -2.44 -3.00 -2.91

Bafang Yunji International Co Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 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 Premium Member Only Premium Member Only Premium Member Only -3.00 -2.91 -2.97 -2.85 -3.05

Competitive Comparison of Bafang Yunji International Co's Beneish M-Score

For the Restaurants subindustry, Bafang Yunji International 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.


Bafang Yunji International Co's Beneish M-Score Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Bafang Yunji International Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Bafang Yunji International Co's Beneish M-Score falls into.



Bafang Yunji International 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 Bafang Yunji International 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 * 0.9945+0.528 * 1.0235+0.404 * 0.8802+0.892 * 1.0855+0.115 * 1.0091
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0283+4.679 * -0.128122-0.327 * 0.9973
=-3.05

* 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 NT$174 Mil.
Revenue was 2050.549 + 1914.118 + 1927.407 + 1916.705 = NT$7,809 Mil.
Gross Profit was 703.57 + 664.27 + 688.25 + 650.505 = NT$2,707 Mil.
Total Current Assets was NT$1,892 Mil.
Total Assets was NT$6,267 Mil.
Property, Plant and Equipment(Net PPE) was NT$4,122 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$752 Mil.
Selling, General, & Admin. Expense(SGA) was NT$2,008 Mil.
Total Current Liabilities was NT$1,497 Mil.
Long-Term Debt & Capital Lease Obligation was NT$1,178 Mil.
Net Income was 144.99 + 139.375 + 157.123 + 128.646 = NT$570 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 264.715 + 424.107 + 305.853 + 378.387 = NT$1,373 Mil.
Total Receivables was NT$161 Mil.
Revenue was 1925.239 + 1771.774 + 1726.172 + 1770.553 = NT$7,194 Mil.
Gross Profit was 657.325 + 631.336 + 613.437 + 650.021 = NT$2,552 Mil.
Total Current Assets was NT$2,076 Mil.
Total Assets was NT$5,998 Mil.
Property, Plant and Equipment(Net PPE) was NT$3,647 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$673 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,799 Mil.
Total Current Liabilities was NT$1,566 Mil.
Long-Term Debt & Capital Lease Obligation was NT$1,001 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)
=(173.542 / 7808.779) / (160.762 / 7193.738)
=0.022224 / 0.022347
=0.9945

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)
=(2552.119 / 7193.738) / (2706.595 / 7808.779)
=0.35477 / 0.346609
=1.0235

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 - (1892.007 + 4121.952) / 6266.907) / (1 - (2075.62 + 3647.21) / 5997.865)
=0.040362 / 0.045855
=0.8802

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
=7808.779 / 7193.738
=1.0855

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))
=(672.537 / (672.537 + 3647.21)) / (752.016 / (752.016 + 4121.952))
=0.155689 / 0.154292
=1.0091

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)
=(2008.133 / 7808.779) / (1798.98 / 7193.738)
=0.257164 / 0.250076
=1.0283

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)
=((1178.19 + 1496.574) / 6266.907) / ((1001.15 + 1565.79) / 5997.865)
=0.426808 / 0.427976
=0.9973

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
=(570.134 - 0 - 1373.062) / 6266.907
=-0.128122

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.

Bafang Yunji International Co has a M-score of -3.05 suggests that the company is unlikely to be a manipulator.


Bafang Yunji International Co Beneish M-Score Related Terms

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


Bafang Yunji International Co Business Description

Traded in Other Exchanges
N/A
Address
18th Floor, Number 27, Section 2, Zhongzheng East Road, Tamsui District, New Taipei, TWN, 251
Bafang Yunji International Co Ltd is engaged in food processing, food ingredients trading, and providing food and beverage services, manufacturing of processed bean products, and manufacturing of baked and steamed food products. The company's menu includes drinks, boiled dumplings, uncooked dumplings and wontons, noodles, noodle soup, soup, side dishes, and more.

Bafang Yunji International Co Headlines

No Headlines