GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Ureru Net Advertising Co Ltd (TSE:9235) » Definitions » Beneish M-Score

Ureru Net Advertising Co (TSE:9235) Beneish M-Score : -3.16 (As of Jun. 05, 2024)


View and export this data going back to 2023. Start your Free Trial

What is Ureru Net Advertising 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 -3.16 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9235' s Beneish M-Score Range Over the Past 10 Years
Min: -3.16   Med: -3.16   Max: -3.16
Current: -3.16

During the past 3 years, the highest Beneish M-Score of Ureru Net Advertising Co was -3.16. The lowest was -3.16. And the median was -3.16.


Ureru Net Advertising Co Beneish M-Score Historical Data

The historical data trend for Ureru Net Advertising 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.

Ureru Net Advertising Co Beneish M-Score Chart

Ureru Net Advertising Co Annual Data
Trend Jul21 Jul22 Jul23
Beneish M-Score
- - -3.16

Ureru Net Advertising Co Semi-Annual Data
Jul21 Jul22 Jul23
Beneish M-Score - - -3.16

Competitive Comparison of Ureru Net Advertising Co's Beneish M-Score

For the Advertising Agencies subindustry, Ureru Net Advertising 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.


Ureru Net Advertising Co's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Ureru Net Advertising Co's Beneish M-Score distribution charts can be found below:

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



Ureru Net Advertising 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 Ureru Net Advertising 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 * 1.0074+0.528 * 0.9284+0.404 * 0.7843+0.892 * 1.137+0.115 * 0.8179
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.14444-0.327 * 0.9692
=-3.16

* 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 (Jul23) TTM:Last Year (Jul22) TTM:
Total Receivables was 円255.9 Mil.
Revenue was 円959.4 Mil.
Gross Profit was 円707.6 Mil.
Total Current Assets was 円670.2 Mil.
Total Assets was 円1,046.5 Mil.
Property, Plant and Equipment(Net PPE) was 円217.7 Mil.
Depreciation, Depletion and Amortization(DDA) was 円71.2 Mil.
Selling, General, & Admin. Expense(SGA) was 円0.0 Mil.
Total Current Liabilities was 円394.6 Mil.
Long-Term Debt & Capital Lease Obligation was 円8.8 Mil.
Net Income was 円113.3 Mil.
Gross Profit was 円0.0 Mil.
Cash Flow from Operations was 円264.5 Mil.
Total Receivables was 円223.4 Mil.
Revenue was 円843.8 Mil.
Gross Profit was 円577.8 Mil.
Total Current Assets was 円468.4 Mil.
Total Assets was 円879.6 Mil.
Property, Plant and Equipment(Net PPE) was 円241.3 Mil.
Depreciation, Depletion and Amortization(DDA) was 円60.9 Mil.
Selling, General, & Admin. Expense(SGA) was 円0.0 Mil.
Total Current Liabilities was 円346.0 Mil.
Long-Term Debt & Capital Lease Obligation was 円3.9 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)
=(255.914 / 959.399) / (223.427 / 843.801)
=0.266744 / 0.264786
=1.0074

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)
=(577.77 / 843.801) / (707.554 / 959.399)
=0.684723 / 0.737497
=0.9284

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 - (670.178 + 217.742) / 1046.487) / (1 - (468.377 + 241.32) / 879.647)
=0.151523 / 0.193203
=0.7843

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
=959.399 / 843.801
=1.137

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))
=(60.931 / (60.931 + 241.32)) / (71.219 / (71.219 + 217.742))
=0.201591 / 0.246466
=0.8179

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 / 959.399) / (0 / 843.801)
=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)
=((8.83 + 394.612) / 1046.487) / ((3.949 + 345.961) / 879.647)
=0.38552 / 0.397785
=0.9692

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
=(113.307 - 0 - 264.462) / 1046.487
=-0.14444

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.

Ureru Net Advertising Co has a M-score of -3.16 suggests that the company is unlikely to be a manipulator.


Ureru Net Advertising Co Beneish M-Score Related Terms

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


Ureru Net Advertising Co (TSE:9235) Business Description

Traded in Other Exchanges
N/A
Address
2-3-8 Momochihama, 4th floor, RKB Broadcast Hall, Fukuoka Sawara-ku, Fukuoka, JPN, 814-0001
Ureru Net Advertising Co Ltd is engaged in the Provision of cloud services and Marketing support services for the purpose of improving the cost-effectiveness of Internet advertising for D2C (online shopping) businesses.

Ureru Net Advertising Co (TSE:9235) Headlines

No Headlines