GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Nicca Chemical Co Ltd (TSE:4463) » Definitions » Beneish M-Score

Nicca Chemical Co (TSE:4463) Beneish M-Score : -2.60 (As of Dec. 13, 2024)


View and export this data going back to 2015. Start your Free Trial

What is Nicca Chemical 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:4463' s Beneish M-Score Range Over the Past 10 Years
Min: -3.04   Med: -2.56   Max: -2.36
Current: -2.6

During the past 13 years, the highest Beneish M-Score of Nicca Chemical Co was -2.36. The lowest was -3.04. And the median was -2.56.


Nicca Chemical Co Beneish M-Score Historical Data

The historical data trend for Nicca Chemical 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.

Nicca Chemical Co Beneish M-Score Chart

Nicca Chemical 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 -2.52 -3.04 -2.52 -2.36 -2.60

Nicca Chemical Co Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24
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 - - -2.60 - -

Competitive Comparison of Nicca Chemical Co's Beneish M-Score

For the Chemicals subindustry, Nicca Chemical 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.


Nicca Chemical Co's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Nicca Chemical Co's Beneish M-Score distribution charts can be found below:

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



Nicca Chemical 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 Nicca Chemical 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 * 1.0666+0.528 * 0.9703+0.404 * 1.0106+0.892 * 0.991+0.115 * 1.0365
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.042078-0.327 * 0.9054
=-2.60

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was 円11,029 Mil.
Revenue was 円50,169 Mil.
Gross Profit was 円16,516 Mil.
Total Current Assets was 円31,077 Mil.
Total Assets was 円56,918 Mil.
Property, Plant and Equipment(Net PPE) was 円21,889 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,269 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円15,776 Mil.
Long-Term Debt & Capital Lease Obligation was 円3,652 Mil.
Net Income was 円1,691 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円4,086 Mil.
Total Receivables was 円10,435 Mil.
Revenue was 円50,627 Mil.
Gross Profit was 円16,171 Mil.
Total Current Assets was 円29,855 Mil.
Total Assets was 円56,122 Mil.
Property, Plant and Equipment(Net PPE) was 円22,411 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,417 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円15,987 Mil.
Long-Term Debt & Capital Lease Obligation was 円5,170 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)
=(11029 / 50169) / (10435 / 50627)
=0.219837 / 0.206115
=1.0666

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)
=(16171 / 50627) / (16516 / 50169)
=0.319415 / 0.329207
=0.9703

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 - (31077 + 21889) / 56918) / (1 - (29855 + 22411) / 56122)
=0.069433 / 0.068707
=1.0106

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
=50169 / 50627
=0.991

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))
=(2417 / (2417 + 22411)) / (2269 / (2269 + 21889))
=0.09735 / 0.093923
=1.0365

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)
=(0 / 50169) / (0 / 50627)
=0 / 0
=1

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)
=((3652 + 15776) / 56918) / ((5170 + 15987) / 56122)
=0.341333 / 0.376982
=0.9054

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
=(1691 - 0 - 4086) / 56918
=-0.042078

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.

Nicca Chemical Co has a M-score of -2.60 suggests that the company is unlikely to be a manipulator.


Nicca Chemical Co Beneish M-Score Related Terms

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


Nicca Chemical Co Business Description

Traded in Other Exchanges
N/A
Address
23-1, 4-chome, Bunkyo, Fukui, JPN, 910-8670
Nicca Chemical Co Ltd is engaged in chemical business. It manufactures and sells surfactants for the textile chemicals, metals, pulp and paper, paints, dyes, and synthetic resins, cosmetics, and pharmaceutical products. It also offers a range of surfactants for dry cleaning and professional cleaning agents.

Nicca Chemical Co Headlines

No Headlines