GURUFOCUS.COM » STOCK LIST » Industrials » Conglomerates » Eurocharm Holdings Co Ltd (TPE:5288) » Definitions » Beneish M-Score

Eurocharm Holdings Co (TPE:5288) Beneish M-Score : -2.67 (As of Jun. 25, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Eurocharm Holdings 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 -2.67 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:5288' s Beneish M-Score Range Over the Past 10 Years
Min: -3.11   Med: -2.5   Max: -1.48
Current: -2.67

During the past 12 years, the highest Beneish M-Score of Eurocharm Holdings Co was -1.48. The lowest was -3.11. And the median was -2.50.


Eurocharm Holdings Co Beneish M-Score Historical Data

The historical data trend for Eurocharm Holdings 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.

Eurocharm Holdings Co Beneish M-Score Chart

Eurocharm Holdings Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.67 -2.49 -1.79 -2.23 -3.10

Eurocharm Holdings Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.82 -3.01 -2.91 -3.10 -2.67

Competitive Comparison of Eurocharm Holdings Co's Beneish M-Score

For the Conglomerates subindustry, Eurocharm Holdings 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.


Eurocharm Holdings Co's Beneish M-Score Distribution in the Conglomerates Industry

For the Conglomerates industry and Industrials sector, Eurocharm Holdings Co's Beneish M-Score distribution charts can be found below:

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



Eurocharm Holdings 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 Eurocharm Holdings 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 * 1.0075+0.528 * 0.9788+0.404 * 1.6186+0.892 * 0.8918+0.115 * 1.0971
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1157+4.679 * -0.095031-0.327 * 0.6369
=-2.67

* 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 NT$1,216 Mil.
Revenue was 1775.154 + 1904.009 + 1731.028 + 1796.305 = NT$7,206 Mil.
Gross Profit was 384.558 + 402.536 + 368.779 + 342.102 = NT$1,498 Mil.
Total Current Assets was NT$3,439 Mil.
Total Assets was NT$7,089 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,777 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$291 Mil.
Selling, General, & Admin. Expense(SGA) was NT$355 Mil.
Total Current Liabilities was NT$1,698 Mil.
Long-Term Debt & Capital Lease Obligation was NT$368 Mil.
Net Income was 260.2 + 307.426 + 268.194 + 221.471 = NT$1,057 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 208.611 + 559.854 + 479.717 + 482.805 = NT$1,731 Mil.
Total Receivables was NT$1,353 Mil.
Revenue was 1835.985 + 2279.412 + 2082.291 + 1883.139 = NT$8,081 Mil.
Gross Profit was 409.176 + 464.424 + 414.734 + 355.807 = NT$1,644 Mil.
Total Current Assets was NT$4,788 Mil.
Total Assets was NT$7,778 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,398 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$278 Mil.
Selling, General, & Admin. Expense(SGA) was NT$357 Mil.
Total Current Liabilities was NT$3,107 Mil.
Long-Term Debt & Capital Lease Obligation was NT$453 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)
=(1215.737 / 7206.496) / (1353.084 / 8080.827)
=0.1687 / 0.167444
=1.0075

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)
=(1644.141 / 8080.827) / (1497.975 / 7206.496)
=0.203462 / 0.207865
=0.9788

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 - (3438.524 + 2777.425) / 7089.206) / (1 - (4788.201 + 2398.314) / 7778.49)
=0.123181 / 0.076104
=1.6186

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
=7206.496 / 8080.827
=0.8918

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))
=(278.144 / (278.144 + 2398.314)) / (290.617 / (290.617 + 2777.425))
=0.103922 / 0.094724
=1.0971

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)
=(355.003 / 7206.496) / (356.788 / 8080.827)
=0.049262 / 0.044152
=1.1157

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)
=((368.174 + 1698.103) / 7089.206) / ((452.747 + 3106.691) / 7778.49)
=0.291468 / 0.4576
=0.6369

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
=(1057.291 - 0 - 1730.987) / 7089.206
=-0.095031

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.

Eurocharm Holdings Co has a M-score of -2.67 suggests that the company is unlikely to be a manipulator.


Eurocharm Holdings Co Beneish M-Score Related Terms

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


Eurocharm Holdings Co (TPE:5288) Business Description

Traded in Other Exchanges
N/A
Address
No. 15, Lane 315, XinShu Road, XinZhuang District, New Taipei City, TWN, 242
Eurocharm Holdings Co Ltd is a metalworking supplier which is engaged in manufacturing as well as selling motorcycle and auto equipment parts, medical equipment, machine parts, and providing assembling services. The company has its base in Taiwan but is also spread from Europe to North America. Its products include Motorcycle Parts, Automotive Parts, Recreational Vehicle Parts, Medical and Healthcare Equipment. The firm generates revenue in the form of a contract-based model with the customer.

Eurocharm Holdings Co (TPE:5288) Headlines

No Headlines