GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Zhi Sheng Group Holdings Ltd (HKSE:08370) » Definitions » Beneish M-Score

Zhi Sheng Group Holdings (HKSE:08370) Beneish M-Score : 0.00 (As of Jun. 09, 2024)


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

What is Zhi Sheng Group Holdings 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.

The historical rank and industry rank for Zhi Sheng Group Holdings's Beneish M-Score or its related term are showing as below:

During the past 9 years, the highest Beneish M-Score of Zhi Sheng Group Holdings was -0.97. The lowest was -11904.44. And the median was -2.99.


Zhi Sheng Group Holdings Beneish M-Score Historical Data

The historical data trend for Zhi Sheng Group Holdings'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.

Zhi Sheng Group Holdings Beneish M-Score Chart

Zhi Sheng Group Holdings Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -2.69 -2.78 -11,904.44 - -

Zhi Sheng Group Holdings Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 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 - - - - -

Competitive Comparison of Zhi Sheng Group Holdings's Beneish M-Score

For the Business Equipment & Supplies subindustry, Zhi Sheng Group Holdings'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.


Zhi Sheng Group Holdings's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Zhi Sheng Group Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Zhi Sheng Group Holdings's Beneish M-Score falls into.



Zhi Sheng Group Holdings 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 Zhi Sheng Group Holdings 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was HK$70.84 Mil.
Revenue was HK$121.23 Mil.
Gross Profit was HK$11.84 Mil.
Total Current Assets was HK$158.59 Mil.
Total Assets was HK$190.41 Mil.
Property, Plant and Equipment(Net PPE) was HK$6.54 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$8.60 Mil.
Selling, General, & Admin. Expense(SGA) was HK$29.17 Mil.
Total Current Liabilities was HK$138.62 Mil.
Long-Term Debt & Capital Lease Obligation was HK$0.00 Mil.
Net Income was HK$-86.62 Mil.
Gross Profit was HK$0.00 Mil.
Cash Flow from Operations was HK$-6.44 Mil.
Total Receivables was HK$66.41 Mil.
Revenue was HK$0.00 Mil.
Gross Profit was HK$0.00 Mil.
Total Current Assets was HK$154.52 Mil.
Total Assets was HK$316.27 Mil.
Property, Plant and Equipment(Net PPE) was HK$73.61 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$0.00 Mil.
Selling, General, & Admin. Expense(SGA) was HK$0.00 Mil.
Total Current Liabilities was HK$80.54 Mil.
Long-Term Debt & Capital Lease Obligation was HK$80.36 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)
=(70.839 / 121.225) / (66.405 / 0)
=0.58436 /
=

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)
=(0 / 0) / (11.839 / 121.225)
= / 0.097661
=

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 - (158.587 + 6.543) / 190.406) / (1 - (154.516 + 73.609) / 316.271)
=0.132748 / 0.278704
=

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
=121.225 / 0
=

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))
=(0 / (0 + 73.609)) / (8.596 / (8.596 + 6.543))
=0 / 0.567805
=

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)
=(29.169 / 121.225) / (0 / 0)
=0.240619 /
=

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 + 138.617) / 190.406) / ((80.359 + 80.544) / 316.271)
=0.728008 / 0.50875
=

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
=(-86.623 - 0 - -6.441) / 190.406
=-0.421111

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.


Zhi Sheng Group Holdings Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Zhi Sheng Group Holdings's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Zhi Sheng Group Holdings (HKSE:08370) Business Description

Traded in Other Exchanges
N/A
Address
222 Tianren Road, 3rd Floor, Gaoxin District, Sichuan Province, Chengdu, CHN
Zhi Sheng Group Holdings Ltd is an investment holding company. It is engaged in the manufacturing and selling of office furniture products. The segments of the group are the Office furniture segment, the Buildout management service segment and the Data centre segment. It generates the majority of its revenue from the Office furniture segment. The group carries out its business operations principally in the PRC.
Executives
Ma Gary Ming Fai 2201 Interest of corporation controlled by you
Sun Universal Limited 2101 Beneficial owner
Billion Eggs Limited 2101 Beneficial owner
Sardjono Grace Wahyuni 2201 Interest of corporation controlled by you
Fang Yan Zau Alexander 2201 Interest of corporation controlled by you
Rock Link Limited 2101 Beneficial owner
Brilliant Talent Global Limited 2101 Beneficial owner
Yi Cong 2202 Interest of your spouse
Zhang Gui Hong 2201 Interest of corporation controlled by you
Even Joy Holdings Limited 2101 Beneficial owner
Hung Kwong Yee 2201 Interest of corporation controlled by you
Tsoi Tak
Lai Ningning 2101 Beneficial owner

Zhi Sheng Group Holdings (HKSE:08370) Headlines

No Headlines