GURUFOCUS.COM » STOCK LIST » Industrials » Farm & Heavy Construction Machinery » Sany Heavy Equipment International Holdings Co Ltd (HKSE:00631) » Definitions » Beneish M-Score

Sany Heavy Equipment International Holdings Co (HKSE:00631) Beneish M-Score : -2.19 (As of May. 11, 2024)


View and export this data going back to 2009. Start your Free Trial

What is Sany Heavy Equipment International Holdings 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 -2.19 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Sany Heavy Equipment International Holdings Co's Beneish M-Score or its related term are showing as below:

HKSE:00631' s Beneish M-Score Range Over the Past 10 Years
Min: -3.41   Med: -2.2   Max: -1.45
Current: -2.19

During the past 13 years, the highest Beneish M-Score of Sany Heavy Equipment International Holdings Co was -1.45. The lowest was -3.41. And the median was -2.20.


Sany Heavy Equipment International Holdings Co Beneish M-Score Historical Data

The historical data trend for Sany Heavy Equipment International Holdings 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.

Sany Heavy Equipment International Holdings Co Beneish M-Score Chart

Sany Heavy Equipment International Holdings Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.43 -2.20 -2.03 -1.96 -2.19

Sany Heavy Equipment International Holdings Co Quarterly Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 Premium Member Only Premium Member Only Premium Member Only -1.96 - - - -2.19

Competitive Comparison of Sany Heavy Equipment International Holdings Co's Beneish M-Score

For the Farm & Heavy Construction Machinery subindustry, Sany Heavy Equipment International Holdings 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.


Sany Heavy Equipment International Holdings Co's Beneish M-Score Distribution in the Farm & Heavy Construction Machinery Industry

For the Farm & Heavy Construction Machinery industry and Industrials sector, Sany Heavy Equipment International Holdings Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sany Heavy Equipment International Holdings Co's Beneish M-Score falls into.



Sany Heavy Equipment International Holdings 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 Sany Heavy Equipment International Holdings 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 * 1.0358+0.528 * 0.8694+0.404 * 1.6259+0.892 * 1.2784+0.115 * 0.9087
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2619+4.679 * -0.017019-0.327 * 1.1307
=-2.19

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was HK$12,119 Mil.
Revenue was HK$22,180 Mil.
Gross Profit was HK$5,958 Mil.
Total Current Assets was HK$22,727 Mil.
Total Assets was HK$38,242 Mil.
Property, Plant and Equipment(Net PPE) was HK$9,477 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$575 Mil.
Selling, General, & Admin. Expense(SGA) was HK$3,802 Mil.
Total Current Liabilities was HK$17,689 Mil.
Long-Term Debt & Capital Lease Obligation was HK$5,751 Mil.
Net Income was HK$2,110 Mil.
Gross Profit was HK$0 Mil.
Cash Flow from Operations was HK$2,761 Mil.
Total Receivables was HK$9,153 Mil.
Revenue was HK$17,350 Mil.
Gross Profit was HK$4,052 Mil.
Total Current Assets was HK$19,197 Mil.
Total Assets was HK$27,866 Mil.
Property, Plant and Equipment(Net PPE) was HK$5,962 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$327 Mil.
Selling, General, & Admin. Expense(SGA) was HK$2,357 Mil.
Total Current Liabilities was HK$12,100 Mil.
Long-Term Debt & Capital Lease Obligation was HK$3,005 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)
=(12119.481 / 22179.587) / (9153.131 / 17350.079)
=0.546425 / 0.527556
=1.0358

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)
=(4051.825 / 17350.079) / (5957.873 / 22179.587)
=0.233534 / 0.26862
=0.8694

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 - (22726.867 + 9476.704) / 38241.803) / (1 - (19197.093 + 5962.458) / 27865.683)
=0.157896 / 0.097113
=1.6259

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
=22179.587 / 17350.079
=1.2784

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))
=(326.687 / (326.687 + 5962.458)) / (574.578 / (574.578 + 9476.704))
=0.051945 / 0.057165
=0.9087

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)
=(3801.515 / 22179.587) / (2356.503 / 17350.079)
=0.171397 / 0.135821
=1.2619

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)
=((5751.43 + 17689.254) / 38241.803) / ((3005.278 + 12100.473) / 27865.683)
=0.61296 / 0.542092
=1.1307

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
=(2109.891 - 0 - 2760.733) / 38241.803
=-0.017019

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.

Sany Heavy Equipment International Holdings Co has a M-score of -2.19 suggests that the company is unlikely to be a manipulator.


Sany Heavy Equipment International Holdings Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Sany Heavy Equipment International Holdings Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Sany Heavy Equipment International Holdings Co (HKSE:00631) Business Description

Traded in Other Exchanges
Address
No. 25, 16 Kaifa Road, Economic and Technological Development Area, Liaoning Province, Shenyang, CHN, 110000
Sany Heavy Equipment International Holdings Company Limited is a China-based investment holding company. The Company mainly conducts its businesses through two segments. The Mining Equipment segment is mainly engaged in the production and sales of coal machinery, non-coal mining, mining vehicles, robots and smart mining products and accessories, as well as the provision of related services. The Logistics Equipment segment is mainly engaged in the production and sales of container equipment, bulk material equipment, general equipment and accessories and the provision of related services. The Company conducts its businesses in the domestic market and overseas markets.

Sany Heavy Equipment International Holdings Co (HKSE:00631) Headlines

No Headlines