GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Sinyi Realty Inc (TPE:9940) » Definitions » Beneish M-Score

Sinyi Realty (TPE:9940) Beneish M-Score : -2.47 (As of Dec. 14, 2024)


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

What is Sinyi Realty 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 -2.47 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:9940' s Beneish M-Score Range Over the Past 10 Years
Min: -3.4   Med: -2.67   Max: -0.01
Current: -2.47

During the past 13 years, the highest Beneish M-Score of Sinyi Realty was -0.01. The lowest was -3.40. And the median was -2.67.


Sinyi Realty Beneish M-Score Historical Data

The historical data trend for Sinyi Realty'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.

Sinyi Realty Beneish M-Score Chart

Sinyi Realty 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 -3.16 -2.47 -2.89 -2.50 -2.50

Sinyi Realty 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 -2.69 -2.50 -2.18 -2.07 -2.47

Competitive Comparison of Sinyi Realty's Beneish M-Score

For the Real Estate Services subindustry, Sinyi Realty'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.


Sinyi Realty's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Sinyi Realty's Beneish M-Score distribution charts can be found below:

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



Sinyi Realty 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 Sinyi Realty 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 * 1.2107+0.528 * 0.8969+0.404 * 1.161+0.892 * 0.9509+0.115 * 1.0892
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1891+4.679 * -0.028742-0.327 * 0.9935
=-2.47

* 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$1,552 Mil.
Revenue was 2958.136 + 4285.552 + 3139.67 + 3397.11 = NT$13,780 Mil.
Gross Profit was 695.216 + 1363.539 + 948.649 + 943.115 = NT$3,951 Mil.
Total Current Assets was NT$22,085 Mil.
Total Assets was NT$34,638 Mil.
Property, Plant and Equipment(Net PPE) was NT$9,420 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$701 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,913 Mil.
Total Current Liabilities was NT$8,360 Mil.
Long-Term Debt & Capital Lease Obligation was NT$11,173 Mil.
Net Income was 405.426 + 678.478 + 458.882 + 407.056 = NT$1,950 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 1143.882 + 1175.454 + -447.218 + 1073.296 = NT$2,945 Mil.
Total Receivables was NT$1,348 Mil.
Revenue was 2999.967 + 3480.514 + 4327.327 + 3684.819 = NT$14,493 Mil.
Gross Profit was 862.984 + 973.59 + 1004.647 + 885.005 = NT$3,726 Mil.
Total Current Assets was NT$20,008 Mil.
Total Assets was NT$31,098 Mil.
Property, Plant and Equipment(Net PPE) was NT$8,667 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$707 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,692 Mil.
Total Current Liabilities was NT$5,779 Mil.
Long-Term Debt & Capital Lease Obligation was NT$11,872 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)
=(1551.81 / 13780.468) / (1347.973 / 14492.627)
=0.112609 / 0.093011
=1.2107

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)
=(3726.226 / 14492.627) / (3950.519 / 13780.468)
=0.257112 / 0.286675
=0.8969

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 - (22085.088 + 9420.23) / 34637.914) / (1 - (20007.959 + 8667.347) / 31097.678)
=0.090438 / 0.077896
=1.161

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
=13780.468 / 14492.627
=0.9509

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))
=(707.427 / (707.427 + 8667.347)) / (701.219 / (701.219 + 9420.23))
=0.075461 / 0.06928
=1.0892

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)
=(1912.835 / 13780.468) / (1691.831 / 14492.627)
=0.138808 / 0.116737
=1.1891

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)
=((11173.26 + 8359.868) / 34637.914) / ((11871.973 + 5779.202) / 31097.678)
=0.563923 / 0.567604
=0.9935

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
=(1949.842 - 0 - 2945.414) / 34637.914
=-0.028742

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.

Sinyi Realty has a M-score of -2.47 suggests that the company is unlikely to be a manipulator.


Sinyi Realty Beneish M-Score Related Terms

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


Sinyi Realty Business Description

Traded in Other Exchanges
N/A
Address
No. 100, Section 5, Xinyi Road, Xinyi District, Taipei, TWN, 110
Sinyi Realty Inc is a full-service real estate broker with operations in Taiwan, mainland China, and Japan. The company is engaged in the real estate agent trading and leasing of various properties including newly developed housing, existing housing and other residential properties, offices, plants, and carparks. Sinyi Realty also provides real estate management and identification, publication, management consulting, and information software services. In addition, the company is a wholesale seller of construction materials, furniture, sanitary ware, and ceramic products.

Sinyi Realty Headlines

No Headlines