GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Shindengen Electric Manufacturing Co Ltd (TSE:6844) » Definitions » Beneish M-Score

Shindengen Electric Manufacturing Co (TSE:6844) Beneish M-Score : -2.46 (As of Apr. 04, 2025)


View and export this data going back to 1961. Start your Free Trial

What is Shindengen Electric Manufacturing 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 -2.46 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:6844' s Beneish M-Score Range Over the Past 10 Years
Min: -2.79   Med: -2.6   Max: -2.41
Current: -2.46

During the past 13 years, the highest Beneish M-Score of Shindengen Electric Manufacturing Co was -2.41. The lowest was -2.79. And the median was -2.60.


Shindengen Electric Manufacturing Co Beneish M-Score Historical Data

The historical data trend for Shindengen Electric Manufacturing 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.

Shindengen Electric Manufacturing Co Beneish M-Score Chart

Shindengen Electric Manufacturing Co 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 -2.79 -2.53 -2.72 -2.41 -2.46

Shindengen Electric Manufacturing Co Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 - -2.46 - - -

Competitive Comparison of Shindengen Electric Manufacturing Co's Beneish M-Score

For the Electronic Components subindustry, Shindengen Electric Manufacturing 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.


Shindengen Electric Manufacturing Co's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Shindengen Electric Manufacturing Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shindengen Electric Manufacturing Co's Beneish M-Score falls into.


;
;

Shindengen Electric Manufacturing 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 Shindengen Electric Manufacturing 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 * 0.9188+0.528 * 1.1966+0.404 * 1.1418+0.892 * 1.0124+0.115 * 1.0182
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.02017-0.327 * 0.954
=-2.46

* 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18,066 Mil.
Revenue was 円102,261 Mil.
Gross Profit was 円15,047 Mil.
Total Current Assets was 円89,095 Mil.
Total Assets was 円144,669 Mil.
Property, Plant and Equipment(Net PPE) was 円35,121 Mil.
Depreciation, Depletion and Amortization(DDA) was 円5,528 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円31,110 Mil.
Long-Term Debt & Capital Lease Obligation was 円31,077 Mil.
Net Income was 円-712 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,206 Mil.
Total Receivables was 円19,421 Mil.
Revenue was 円101,007 Mil.
Gross Profit was 円17,784 Mil.
Total Current Assets was 円85,440 Mil.
Total Assets was 円138,092 Mil.
Property, Plant and Equipment(Net PPE) was 円35,553 Mil.
Depreciation, Depletion and Amortization(DDA) was 円5,714 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円32,462 Mil.
Long-Term Debt & Capital Lease Obligation was 円29,759 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)
=(18066 / 102261) / (19421 / 101007)
=0.176666 / 0.192274
=0.9188

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)
=(17784 / 101007) / (15047 / 102261)
=0.176067 / 0.147143
=1.1966

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 - (89095 + 35121) / 144669) / (1 - (85440 + 35553) / 138092)
=0.141378 / 0.123823
=1.1418

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
=102261 / 101007
=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))
=(5714 / (5714 + 35553)) / (5528 / (5528 + 35121))
=0.138464 / 0.135994
=1.0182

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 / 102261) / (0 / 101007)
=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)
=((31077 + 31110) / 144669) / ((29759 + 32462) / 138092)
=0.429857 / 0.450576
=0.954

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
=(-712 - 0 - 2206) / 144669
=-0.02017

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.

Shindengen Electric Manufacturing Co has a M-score of -2.46 suggests that the company is unlikely to be a manipulator.


Shindengen Electric Manufacturing Co Beneish M-Score Related Terms

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


Shindengen Electric Manufacturing Co Business Description

Traded in Other Exchanges
N/A
Address
New-Ohtemachi Building, 2-1, Ohtemachi 2-chome, Chiyoda-ku, Tokyo, JPN, 100-0004
Shindengen Electric Manufacturing Co Ltd is an electronics manufacturer that develops, manufactures and sells high-efficiency, low-noise semiconductors as well as car electronics and power system products. The company's business is organized into three reportable segments: Device business, Car Electronics business and Next Generation Energy business. It earns majority of the revenue from Car Electronics business. Shindengen has its operations in Japan, Indonesia, Asia, and other areas.

Shindengen Electric Manufacturing Co Headlines

No Headlines