GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Nichia Steel Works Ltd (TSE:5658) » Definitions » Beneish M-Score

Nichia Steel Works (TSE:5658) Beneish M-Score : -2.50 (As of Dec. 12, 2024)


View and export this data going back to 1986. Start your Free Trial

What is Nichia Steel Works 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 -2.5 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:5658' s Beneish M-Score Range Over the Past 10 Years
Min: -2.74   Med: -2.6   Max: -2.08
Current: -2.5

During the past 13 years, the highest Beneish M-Score of Nichia Steel Works was -2.08. The lowest was -2.74. And the median was -2.60.


Nichia Steel Works Beneish M-Score Historical Data

The historical data trend for Nichia Steel Works'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.

Nichia Steel Works Beneish M-Score Chart

Nichia Steel Works Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.74 -2.74 -2.60 -2.08 -2.50

Nichia Steel Works Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 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 - - - -2.50 -

Competitive Comparison of Nichia Steel Works's Beneish M-Score

For the Tools & Accessories subindustry, Nichia Steel Works'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.


Nichia Steel Works's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Nichia Steel Works's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Nichia Steel Works's Beneish M-Score falls into.



Nichia Steel Works 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 Nichia Steel Works 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 * 0.8828+0.528 * 1.0847+0.404 * 1.1813+0.892 * 1.0124+0.115 * 1.0234
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9546+4.679 * -0.023766-0.327 * 0.8277
=-2.50

* 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 円6,647 Mil.
Revenue was 円34,498 Mil.
Gross Profit was 円5,892 Mil.
Total Current Assets was 円36,295 Mil.
Total Assets was 円73,605 Mil.
Property, Plant and Equipment(Net PPE) was 円16,240 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,367 Mil.
Selling, General, & Admin. Expense(SGA) was 円1,804 Mil.
Total Current Liabilities was 円11,263 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,110 Mil.
Net Income was 円1,259 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,008 Mil.
Total Receivables was 円7,437 Mil.
Revenue was 円34,075 Mil.
Gross Profit was 円6,313 Mil.
Total Current Assets was 円37,169 Mil.
Total Assets was 円70,634 Mil.
Property, Plant and Equipment(Net PPE) was 円16,349 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,411 Mil.
Selling, General, & Admin. Expense(SGA) was 円1,867 Mil.
Total Current Liabilities was 円12,385 Mil.
Long-Term Debt & Capital Lease Obligation was 円3,120 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)
=(6647.283 / 34497.568) / (7437.225 / 34075.193)
=0.192688 / 0.218259
=0.8828

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)
=(6313.428 / 34075.193) / (5892.333 / 34497.568)
=0.185279 / 0.170804
=1.0847

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 - (36294.939 + 16240.355) / 73605.2) / (1 - (37168.659 + 16348.896) / 70633.709)
=0.286256 / 0.242323
=1.1813

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
=34497.568 / 34075.193
=1.0124

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))
=(1411.337 / (1411.337 + 16348.896)) / (1367.271 / (1367.271 + 16240.355))
=0.079466 / 0.077652
=1.0234

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)
=(1803.831 / 34497.568) / (1866.553 / 34075.193)
=0.052289 / 0.054777
=0.9546

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)
=((2110 + 11263.148) / 73605.2) / ((3120 + 12385.048) / 70633.709)
=0.181688 / 0.219513
=0.8277

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
=(1258.516 - 0 - 3007.843) / 73605.2
=-0.023766

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.

Nichia Steel Works has a M-score of -2.50 suggests that the company is unlikely to be a manipulator.


Nichia Steel Works Beneish M-Score Related Terms

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


Nichia Steel Works Business Description

Traded in Other Exchanges
N/A
Address
6-74 Doui, Hyogo, Amagasaki, JPN, 660-0083
Nichia Steel Works Ltd is a manufacturer of steel wire products, fasteners and related products. The products are used in various fields such as construction and civil infrastructure. It offers low carbon steel wire products, hard drawn steel wire products, fasteners & special products and other special finished products.

Nichia Steel Works Headlines

No Headlines