GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Education » Four Seasons Education (Cayman) Inc (NYSE:FEDU) » Definitions » Beneish M-Score

Four Seasons Education (Cayman) (Four Seasons Education (Cayman)) Beneish M-Score : 3.14 (As of Apr. 29, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Four Seasons Education (Cayman) 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 3.14 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Four Seasons Education (Cayman)'s Beneish M-Score or its related term are showing as below:

FEDU' s Beneish M-Score Range Over the Past 10 Years
Min: -2.98   Med: -1.74   Max: 5.06
Current: 3.14

During the past 8 years, the highest Beneish M-Score of Four Seasons Education (Cayman) was 5.06. The lowest was -2.98. And the median was -1.74.


Four Seasons Education (Cayman) Beneish M-Score Historical Data

The historical data trend for Four Seasons Education (Cayman)'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.

Four Seasons Education (Cayman) Beneish M-Score Chart

Four Seasons Education (Cayman) Annual Data
Trend Feb16 Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23
Beneish M-Score
Get a 7-Day Free Trial -1.48 -2.98 -2.91 -1.74 3.14

Four Seasons Education (Cayman) Semi-Annual Data
Feb16 Aug16 Feb17 Aug17 Feb18 Aug18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23
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 - -1.74 - 3.14 -

Competitive Comparison of Four Seasons Education (Cayman)'s Beneish M-Score

For the Education & Training Services subindustry, Four Seasons Education (Cayman)'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.


Four Seasons Education (Cayman)'s Beneish M-Score Distribution in the Education Industry

For the Education industry and Consumer Defensive sector, Four Seasons Education (Cayman)'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Four Seasons Education (Cayman)'s Beneish M-Score falls into.



Four Seasons Education (Cayman) 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 Four Seasons Education (Cayman) 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 * 8.048+0.528 * 0.9627+0.404 * 1.4372+0.892 * 0.1269+0.115 * 2.4506
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 3.4035+4.679 * -0.006064-0.327 * 0.8942
=3.14

* 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 (Feb23) TTM:Last Year (Feb22) TTM:
Total Receivables was $2.83 Mil.
Revenue was $5.00 Mil.
Gross Profit was $2.09 Mil.
Total Current Assets was $74.76 Mil.
Total Assets was $87.90 Mil.
Property, Plant and Equipment(Net PPE) was $6.34 Mil.
Depreciation, Depletion and Amortization(DDA) was $0.53 Mil.
Selling, General, & Admin. Expense(SGA) was $7.31 Mil.
Total Current Liabilities was $12.78 Mil.
Long-Term Debt & Capital Lease Obligation was $0.18 Mil.
Net Income was $-4.34 Mil.
Gross Profit was $-0.08 Mil.
Cash Flow from Operations was $-3.73 Mil.
Total Receivables was $2.77 Mil.
Revenue was $39.45 Mil.
Gross Profit was $15.86 Mil.
Total Current Assets was $82.92 Mil.
Total Assets was $94.98 Mil.
Property, Plant and Equipment(Net PPE) was $6.96 Mil.
Depreciation, Depletion and Amortization(DDA) was $1.60 Mil.
Selling, General, & Admin. Expense(SGA) was $16.92 Mil.
Total Current Liabilities was $14.75 Mil.
Long-Term Debt & Capital Lease Obligation was $0.91 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)
=(2.825 / 5.004) / (2.767 / 39.445)
=0.564548 / 0.070148
=8.048

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)
=(15.86 / 39.445) / (2.09 / 5.004)
=0.402079 / 0.417666
=0.9627

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 - (74.757 + 6.341) / 87.897) / (1 - (82.915 + 6.956) / 94.983)
=0.077352 / 0.05382
=1.4372

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
=5.004 / 39.445
=0.1269

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))
=(1.604 / (1.604 + 6.956)) / (0.525 / (0.525 + 6.341))
=0.187383 / 0.076464
=2.4506

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)
=(7.306 / 5.004) / (16.921 / 39.445)
=1.460032 / 0.428977
=3.4035

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)
=((0.175 + 12.779) / 87.897) / ((0.905 + 14.75) / 94.983)
=0.147377 / 0.164819
=0.8942

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
=(-4.338 - -0.077 - -3.728) / 87.897
=-0.006064

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.

Four Seasons Education (Cayman) has a M-score of 3.14 signals that the company is likely to be a manipulator.


Four Seasons Education (Cayman) Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Four Seasons Education (Cayman)'s Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Four Seasons Education (Cayman) (Four Seasons Education (Cayman)) Business Description

Traded in Other Exchanges
N/A
Address
309 Yuyuan Road, Room 1301, Zi'an Building, Jing'an District, Shanghai, CHN, 200040
Four Seasons Education (Cayman) Inc is engaged in the provision of after-school education services for kindergarten, elementary and middle school students. The company is a comprehensive educational enterprise that provides research practice services, educational informatization equipment, high-quality educational resources, and teacher training, as well as a digital publishing business, and continues to expand in educational research and educational informatization.