GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Devices & Instruments » Shanghai United Imaging Healthcare Co Ltd (SHSE:688271) » Definitions » Beneish M-Score

Shanghai United Imaging Healthcare Co (SHSE:688271) Beneish M-Score : -1.40 (As of Jun. 01, 2024)


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

What is Shanghai United Imaging Healthcare 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.

Warning Sign:

Beneish M-Score -1.4 higher than -1.78, which implies that the company might have manipulated its financial results.

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

SHSE:688271' s Beneish M-Score Range Over the Past 10 Years
Min: -2.26   Med: -1.64   Max: -0.53
Current: -1.4

During the past 6 years, the highest Beneish M-Score of Shanghai United Imaging Healthcare Co was -0.53. The lowest was -2.26. And the median was -1.64.


Shanghai United Imaging Healthcare Co Beneish M-Score Historical Data

The historical data trend for Shanghai United Imaging Healthcare 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.

Shanghai United Imaging Healthcare Co Beneish M-Score Chart

Shanghai United Imaging Healthcare Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -1.74 -1.64

Shanghai United Imaging Healthcare Co Quarterly Data
Dec18 Dec19 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 -1.15 -2.26 -2.03 -1.64 -1.40

Competitive Comparison of Shanghai United Imaging Healthcare Co's Beneish M-Score

For the Medical Devices subindustry, Shanghai United Imaging Healthcare 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.


Shanghai United Imaging Healthcare Co's Beneish M-Score Distribution in the Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Shanghai United Imaging Healthcare Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanghai United Imaging Healthcare Co's Beneish M-Score falls into.



Shanghai United Imaging Healthcare 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 Shanghai United Imaging Healthcare 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 * 1.4594+0.528 * 1.0048+0.404 * 1.1713+0.892 * 1.1793+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0494+4.679 * 0.087539-0.327 * 0.9124
=-1.40

* 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 ¥3,869 Mil.
Revenue was 2350.478 + 3978.326 + 2161.093 + 3058.475 = ¥11,548 Mil.
Gross Profit was 1165.095 + 1915.014 + 1049.314 + 1455.774 = ¥5,585 Mil.
Total Current Assets was ¥19,771 Mil.
Total Assets was ¥25,348 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,580 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,990 Mil.
Total Current Liabilities was ¥5,448 Mil.
Long-Term Debt & Capital Lease Obligation was ¥109 Mil.
Net Income was 363.298 + 910.005 + 126.51 + 608.118 = ¥2,008 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -657.051 + 974.596 + -330.625 + -197.894 = ¥-211 Mil.
Total Receivables was ¥2,248 Mil.
Revenue was 2212.87 + 3379.553 + 1686.551 + 2513.403 = ¥9,792 Mil.
Gross Profit was 1112.083 + 1784.89 + 757.598 + 1104.062 = ¥4,759 Mil.
Total Current Assets was ¥20,168 Mil.
Total Assets was ¥24,233 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,435 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥9 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,608 Mil.
Total Current Liabilities was ¥5,725 Mil.
Long-Term Debt & Capital Lease Obligation was ¥97 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)
=(3868.751 / 11548.372) / (2247.805 / 9792.377)
=0.335004 / 0.229546
=1.4594

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)
=(4758.633 / 9792.377) / (5585.197 / 11548.372)
=0.485953 / 0.483635
=1.0048

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 - (19770.733 + 3579.84) / 25347.749) / (1 - (20167.991 + 2435.058) / 24233.215)
=0.078791 / 0.06727
=1.1713

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
=11548.372 / 9792.377
=1.1793

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))
=(9.457 / (9.457 + 2435.058)) / (0 / (0 + 3579.84))
=0.003869 / 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)
=(1990.362 / 11548.372) / (1608.207 / 9792.377)
=0.17235 / 0.164231
=1.0494

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)
=((108.744 + 5448.289) / 25347.749) / ((97.286 + 5725.399) / 24233.215)
=0.219232 / 0.240277
=0.9124

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
=(2007.931 - 0 - -210.974) / 25347.749
=0.087539

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.

Shanghai United Imaging Healthcare Co has a M-score of -1.40 signals that the company is likely to be a manipulator.


Shanghai United Imaging Healthcare Co Beneish M-Score Related Terms

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


Shanghai United Imaging Healthcare Co (SHSE:688271) Business Description

Traded in Other Exchanges
N/A
Address
No. 2258, Chengbei Road, Jiading District, Shanghai, CHN, 201807
Shanghai United Imaging Healthcare Co Ltd is dedicated to providing, developing and producing high-performance advanced medical imaging, radiotherapy equipment, life science instruments and offers intelligent digital solutions to customers worldwide.

Shanghai United Imaging Healthcare Co (SHSE:688271) Headlines

No Headlines