GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Yonex Co Ltd (TSE:7906) » Definitions » Beneish M-Score

Yonex Co (TSE:7906) Beneish M-Score : -2.61 (As of Dec. 12, 2024)


View and export this data going back to 1994. Start your Free Trial

What is Yonex 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 -2.61 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7906' s Beneish M-Score Range Over the Past 10 Years
Min: -2.82   Med: -2.47   Max: -2.02
Current: -2.61

During the past 13 years, the highest Beneish M-Score of Yonex Co was -2.02. The lowest was -2.82. And the median was -2.47.


Yonex Co Beneish M-Score Historical Data

The historical data trend for Yonex 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.

Yonex Co Beneish M-Score Chart

Yonex 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 -2.68 -2.76 -2.52 -2.02 -2.61

Yonex Co 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 - - -2.61 - -

Competitive Comparison of Yonex Co's Beneish M-Score

For the Leisure subindustry, Yonex 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.


Yonex Co's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Yonex Co's Beneish M-Score distribution charts can be found below:

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



Yonex 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 Yonex 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 * 1.0479+0.528 * 0.9678+0.404 * 0.9098+0.892 * 1.088+0.115 * 0.9354
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9733+4.679 * -0.039791-0.327 * 1.0308
=-2.61

* 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17,135 Mil.
Revenue was 円116,442 Mil.
Gross Profit was 円51,611 Mil.
Total Current Assets was 円59,952 Mil.
Total Assets was 円91,226 Mil.
Property, Plant and Equipment(Net PPE) was 円26,101 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,720 Mil.
Selling, General, & Admin. Expense(SGA) was 円17,482 Mil.
Total Current Liabilities was 円20,318 Mil.
Long-Term Debt & Capital Lease Obligation was 円4,782 Mil.
Net Income was 円8,859 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円12,489 Mil.
Total Receivables was 円15,029 Mil.
Revenue was 円107,019 Mil.
Gross Profit was 円45,905 Mil.
Total Current Assets was 円53,465 Mil.
Total Assets was 円79,421 Mil.
Property, Plant and Equipment(Net PPE) was 円21,006 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,034 Mil.
Selling, General, & Admin. Expense(SGA) was 円16,508 Mil.
Total Current Liabilities was 円17,342 Mil.
Long-Term Debt & Capital Lease Obligation was 円3,858 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)
=(17135 / 116442) / (15029 / 107019)
=0.147155 / 0.140433
=1.0479

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)
=(45905 / 107019) / (51611 / 116442)
=0.428943 / 0.443234
=0.9678

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 - (59952 + 26101) / 91226) / (1 - (53465 + 21006) / 79421)
=0.056705 / 0.062326
=0.9098

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
=116442 / 107019
=1.088

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))
=(2034 / (2034 + 21006)) / (2720 / (2720 + 26101))
=0.088281 / 0.094376
=0.9354

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)
=(17482 / 116442) / (16508 / 107019)
=0.150135 / 0.154253
=0.9733

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)
=((4782 + 20318) / 91226) / ((3858 + 17342) / 79421)
=0.275141 / 0.266932
=1.0308

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
=(8859 - 0 - 12489) / 91226
=-0.039791

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.

Yonex Co has a M-score of -2.61 suggests that the company is unlikely to be a manipulator.


Yonex Co Beneish M-Score Related Terms

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


Yonex Co Business Description

Traded in Other Exchanges
N/A
Address
3-23-13 Yushima, Bunkyo-ku, Tokyo, JPN, 113-8543
Yonex Co Ltd is a Japan based company engaged in manufacture and sale of sporting goods and golf course management. It produces Badminton Equipment, Tennis, Soft Tennis Equipment, and Golf Equipment. The Badminton Equipment includes Racquets, shuttlecocks, strings, apparel, shoes, bags, etc.; The Tennis, Soft Tennis Equipment includes Racquets, strings, apparel, shoes, bags, balls, etc. and Golf Equipment includes Woods, irons, putters, shafts, apparel, shoes, bags, accessories, etc. It has four geographical segments Japan, North America, Europe, and Asia.

Yonex Co Headlines

No Headlines