GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Chengdu Screen Micro-electronics Co Ltd (SHSE:688053) » Definitions » Beneish M-Score

Chengdu Screen Micro-electronics Co (SHSE:688053) Beneish M-Score : -2.83 (As of May. 18, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Chengdu Screen Micro-electronics 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 -2.83 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:688053' s Beneish M-Score Range Over the Past 10 Years
Min: -2.83   Med: -1.74   Max: -1.58
Current: -2.83

During the past 6 years, the highest Beneish M-Score of Chengdu Screen Micro-electronics Co was -1.58. The lowest was -2.83. And the median was -1.74.


Chengdu Screen Micro-electronics Co Beneish M-Score Historical Data

The historical data trend for Chengdu Screen Micro-electronics 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.

Chengdu Screen Micro-electronics Co Beneish M-Score Chart

Chengdu Screen Micro-electronics Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -1.74 -2.71

Chengdu Screen Micro-electronics Co Quarterly Data
Dec18 Dec19 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -1.67 -1.94 -1.72 -2.71 -2.83

Competitive Comparison of Chengdu Screen Micro-electronics Co's Beneish M-Score

For the Electronic Components subindustry, Chengdu Screen Micro-electronics 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.


Chengdu Screen Micro-electronics Co's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Chengdu Screen Micro-electronics Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Chengdu Screen Micro-electronics Co's Beneish M-Score falls into.



Chengdu Screen Micro-electronics 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 Chengdu Screen Micro-electronics 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 * 1.4136+0.528 * 1.4145+0.404 * 0.8475+0.892 * 0.6252+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4292+4.679 * -0.035483-0.327 * 1.9546
=-2.83

* 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 ¥256.4 Mil.
Revenue was 28.67 + 37.747 + 46.784 + 46.753 = ¥160.0 Mil.
Gross Profit was 11.253 + 14.77 + 25.574 + 23.191 = ¥74.8 Mil.
Total Current Assets was ¥1,266.6 Mil.
Total Assets was ¥1,833.4 Mil.
Property, Plant and Equipment(Net PPE) was ¥498.1 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥29.0 Mil.
Total Current Liabilities was ¥54.8 Mil.
Long-Term Debt & Capital Lease Obligation was ¥39.6 Mil.
Net Income was 4.572 + -7.255 + 11.412 + 15.527 = ¥24.3 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was 23.596 + 44.034 + 9.991 + 11.69 = ¥89.3 Mil.
Total Receivables was ¥290.1 Mil.
Revenue was 63.719 + 41.752 + 71.02 + 79.356 = ¥255.8 Mil.
Gross Profit was 39.325 + 21.851 + 49.554 + 58.482 = ¥169.2 Mil.
Total Current Assets was ¥1,464.5 Mil.
Total Assets was ¥1,744.1 Mil.
Property, Plant and Equipment(Net PPE) was ¥202.4 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥5.6 Mil.
Selling, General, & Admin. Expense(SGA) was ¥32.4 Mil.
Total Current Liabilities was ¥40.6 Mil.
Long-Term Debt & Capital Lease Obligation was ¥5.3 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)
=(256.435 / 159.954) / (290.149 / 255.847)
=1.60318 / 1.134072
=1.4136

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)
=(169.212 / 255.847) / (74.788 / 159.954)
=0.66138 / 0.467559
=1.4145

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 - (1266.648 + 498.065) / 1833.422) / (1 - (1464.548 + 202.427) / 1744.096)
=0.037476 / 0.044218
=0.8475

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
=159.954 / 255.847
=0.6252

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))
=(5.583 / (5.583 + 202.427)) / (0 / (0 + 498.065))
=0.02684 / 0
=1

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)
=(28.993 / 159.954) / (32.448 / 255.847)
=0.181258 / 0.126826
=1.4292

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)
=((39.606 + 54.827) / 1833.422) / ((5.323 + 40.635) / 1744.096)
=0.051506 / 0.026351
=1.9546

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
=(24.256 - 0 - 89.311) / 1833.422
=-0.035483

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.

Chengdu Screen Micro-electronics Co has a M-score of -2.83 suggests that the company is unlikely to be a manipulator.


Chengdu Screen Micro-electronics Co Beneish M-Score Related Terms

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


Chengdu Screen Micro-electronics Co (SHSE:688053) Business Description

Traded in Other Exchanges
N/A
Address
No. 5, Tianhong Road, High-tech Zone (West Zone), Sichuan Province, Chengdu, CHN, 610041
Chengdu Screen Micro-electronics Co Ltd is a national high-tech enterprise for service items such as failure analysis, environmental reliability test, and quality reliability analysis.

Chengdu Screen Micro-electronics Co (SHSE:688053) Headlines

No Headlines