GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Furnishings, Fixtures & Appliances » Horizon Fixture Group Co Ltd (TPE:6957) » Definitions » Beneish M-Score

Horizon Fixture Group Co (TPE:6957) Beneish M-Score : -0.88 (As of Mar. 28, 2025)


View and export this data going back to 2024. Start your Free Trial

What is Horizon Fixture Group 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 -0.88 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TPE:6957' s Beneish M-Score Range Over the Past 10 Years
Min: -0.88   Med: -0.88   Max: -0.88
Current: -0.88

During the past 4 years, the highest Beneish M-Score of Horizon Fixture Group Co was -0.88. The lowest was -0.88. And the median was -0.88.


Horizon Fixture Group Co Beneish M-Score Historical Data

The historical data trend for Horizon Fixture Group 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.

Horizon Fixture Group Co Beneish M-Score Chart

Horizon Fixture Group Co Annual Data
Trend Dec21 Dec22 Dec23 Dec24
Beneish M-Score
- - - -0.88

Horizon Fixture Group Co Quarterly Data
Dec21 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -0.88

Competitive Comparison of Horizon Fixture Group Co's Beneish M-Score

For the Furnishings, Fixtures & Appliances subindustry, Horizon Fixture Group 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.


Horizon Fixture Group Co's Beneish M-Score Distribution in the Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, Horizon Fixture Group Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Horizon Fixture Group Co's Beneish M-Score falls into.


;
;

Horizon Fixture Group 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 Horizon Fixture Group 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 * 2.1647+0.528 * 1.0727+0.404 * 0.6569+0.892 * 1.0388+0.115 * 2.1866
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2465+4.679 * 0.098096-0.327 * 0.8698
=-0.88

* 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$944 Mil.
Revenue was 1142.874 + 1045.505 + 841.543 + 984.008 = NT$4,014 Mil.
Gross Profit was 607.989 + 350.024 + 310.038 + 474.717 = NT$1,743 Mil.
Total Current Assets was NT$2,495 Mil.
Total Assets was NT$4,862 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,083 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$177 Mil.
Selling, General, & Admin. Expense(SGA) was NT$889 Mil.
Total Current Liabilities was NT$796 Mil.
Long-Term Debt & Capital Lease Obligation was NT$1,034 Mil.
Net Income was 327.97 + 83.627 + 112.306 + 223.153 = NT$747 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 315.863 + 143.421 + -137.418 + -51.737 = NT$270 Mil.
Total Receivables was NT$420 Mil.
Revenue was 566.237 + 1102.586 + 708.229 + 1486.86 = NT$3,864 Mil.
Gross Profit was 221.48 + 568.343 + 295.5 + 714.258 = NT$1,800 Mil.
Total Current Assets was NT$2,211 Mil.
Total Assets was NT$3,198 Mil.
Property, Plant and Equipment(Net PPE) was NT$703 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$145 Mil.
Selling, General, & Admin. Expense(SGA) was NT$687 Mil.
Total Current Liabilities was NT$920 Mil.
Long-Term Debt & Capital Lease Obligation was NT$464 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)
=(943.516 / 4013.93) / (419.584 / 3863.912)
=0.23506 / 0.10859
=2.1647

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)
=(1799.581 / 3863.912) / (1742.768 / 4013.93)
=0.465741 / 0.43418
=1.0727

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 - (2495.485 + 2083.053) / 4861.843) / (1 - (2211.405 + 702.584) / 3197.622)
=0.058271 / 0.088701
=0.6569

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
=4013.93 / 3863.912
=1.0388

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))
=(145.49 / (145.49 + 702.584)) / (177.346 / (177.346 + 2083.053))
=0.171553 / 0.078458
=2.1866

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)
=(889.425 / 4013.93) / (686.891 / 3863.912)
=0.221585 / 0.177771
=1.2465

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)
=((1034.278 + 796.009) / 4861.843) / ((464.201 + 919.809) / 3197.622)
=0.37646 / 0.432825
=0.8698

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
=(747.056 - 0 - 270.129) / 4861.843
=0.098096

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.

Horizon Fixture Group Co has a M-score of -0.88 signals that the company is likely to be a manipulator.


Horizon Fixture Group Co Beneish M-Score Related Terms

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


Horizon Fixture Group Co Business Description

Traded in Other Exchanges
N/A
Address
No. 122, Chenggong 3rd Road, Nantou County, Nantou, TWN, 54002
Horizon Fixture Group Co Ltd is a company known for its manufacturing excellence, delivering precision-engineered products with top-notch quality. Its logistical expertise ensures timely delivery and efficient distribution, backed by exceptional customer service. From iron and wood manufacturing to seamless installation and delivery, it offers end-to-end solutions tailored to prioritize customer satisfaction. The company offers a diverse portfolio of in-store displays, including eye-catching shelving systems, interactive kiosks, modular stands, and more. Each product is thoughtfully designed to maximize visibility and effectively engage customers.

Horizon Fixture Group Co Headlines

No Headlines