GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Ziel Home Furnishing Technology Co Ltd (SZSE:301376) » Definitions » Beneish M-Score

Ziel Home Furnishing Technology Co (SZSE:301376) Beneish M-Score : -2.81 (As of May. 31, 2024)


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

What is Ziel Home Furnishing Technology 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 -2.81 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SZSE:301376' s Beneish M-Score Range Over the Past 10 Years
Min: -3.27   Med: -2.81   Max: -1.88
Current: -2.81

During the past 6 years, the highest Beneish M-Score of Ziel Home Furnishing Technology Co was -1.88. The lowest was -3.27. And the median was -2.81.


Ziel Home Furnishing Technology Co Beneish M-Score Historical Data

The historical data trend for Ziel Home Furnishing Technology 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.

Ziel Home Furnishing Technology Co Beneish M-Score Chart

Ziel Home Furnishing Technology Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - - -1.88

Ziel Home Furnishing Technology Co Quarterly Data
Dec18 Dec19 Dec20 Jun21 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 - -3.27 - -1.88 -2.81

Competitive Comparison of Ziel Home Furnishing Technology Co's Beneish M-Score

For the Specialty Retail subindustry, Ziel Home Furnishing Technology 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.


Ziel Home Furnishing Technology Co's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Ziel Home Furnishing Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Ziel Home Furnishing Technology Co's Beneish M-Score falls into.



Ziel Home Furnishing Technology 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 Ziel Home Furnishing Technology 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 * 1.1874+0.528 * 0.9118+0.404 * 1.5906+0.892 * 1.2554+0.115 * 1.8648
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1395+4.679 * -0.218563-0.327 * 0.922
=-2.81

* 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 ¥424 Mil.
Revenue was 1841.61 + 1938.154 + 1492.13 + 1376.435 = ¥6,648 Mil.
Gross Profit was 662.928 + 681.618 + 562.488 + 495.85 = ¥2,403 Mil.
Total Current Assets was ¥3,453 Mil.
Total Assets was ¥5,732 Mil.
Property, Plant and Equipment(Net PPE) was ¥832 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥37 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,721 Mil.
Total Current Liabilities was ¥1,800 Mil.
Long-Term Debt & Capital Lease Obligation was ¥710 Mil.
Net Income was 100.539 + 126.443 + 100.532 + 98.53 = ¥426 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 438.359 + 433.851 + 348.76 + 457.964 = ¥1,679 Mil.
Total Receivables was ¥284 Mil.
Revenue was 1267.468 + 1336.858 + 1309.855 + 1381.664 = ¥5,296 Mil.
Gross Profit was 466.191 + 440.55 + 401.712 + 436.714 = ¥1,745 Mil.
Total Current Assets was ¥2,202 Mil.
Total Assets was ¥3,605 Mil.
Property, Plant and Equipment(Net PPE) was ¥831 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥72 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,203 Mil.
Total Current Liabilities was ¥989 Mil.
Long-Term Debt & Capital Lease Obligation was ¥723 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)
=(423.82 / 6648.329) / (284.306 / 5295.845)
=0.063748 / 0.053685
=1.1874

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)
=(1745.167 / 5295.845) / (2402.884 / 6648.329)
=0.329535 / 0.361427
=0.9118

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 - (3452.677 + 832.416) / 5732.4) / (1 - (2201.648 + 830.985) / 3604.852)
=0.252478 / 0.158736
=1.5906

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
=6648.329 / 5295.845
=1.2554

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))
=(71.676 / (71.676 + 830.985)) / (37.021 / (37.021 + 832.416))
=0.079405 / 0.04258
=1.8648

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)
=(1720.728 / 6648.329) / (1202.828 / 5295.845)
=0.258821 / 0.227127
=1.1395

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)
=((709.909 + 1800.04) / 5732.4) / ((723.337 + 988.621) / 3604.852)
=0.437853 / 0.474904
=0.922

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
=(426.044 - 0 - 1678.934) / 5732.4
=-0.218563

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.

Ziel Home Furnishing Technology Co has a M-score of -2.81 suggests that the company is unlikely to be a manipulator.


Ziel Home Furnishing Technology Co Beneish M-Score Related Terms

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


Ziel Home Furnishing Technology Co (SZSE:301376) Business Description

Traded in Other Exchanges
N/A
Address
No. 198-19, Songshan South Road, No. 601, 6th Floor, Dongfang Building, Erqi, Henan, Zhengzhou, CHN, 450000
Ziel Home Furnishing Technology Co Ltd is engaged in research and development, design and sales of home furnishing products such as self-owned brand furniture series, home furnishing series, courtyard series and pet series.

Ziel Home Furnishing Technology Co (SZSE:301376) Headlines

No Headlines