Huize Holding (Huize Holding) Beneish M-Score : -2.82 (As of May. 02, 2024)

View and export this data going back to 2020. Start your Free Trial

What is Huize Holding 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 -2.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Huize Holding's Beneish M-Score or its related term are showing as below:

HUIZ' s Beneish M-Score Range Over the Past 10 Years
Min: -2.93 Med: -2.79 Max: -0.32
Current: -2.82

During the past 7 years, the highest Beneish M-Score of Huize Holding was -0.32. The lowest was -2.93. And the median was -2.79.

Huize Holding Beneish M-Score Historical Data

The historical data trend for Huize Holding'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.

Huize Holding Beneish M-Score Chart

Huize Holding Annual Data

Trend

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

Get a 7-Day Free Trial

-2.93

-2.20

-0.32

-2.79

-2.82

Huize Holding Quarterly Data
	Mar19	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23
Beneish M-Score	Get a 7-Day Free Trial															-2.79	-	-	-	-2.82

Competitive Comparison of Huize Holding's Beneish M-Score

For the Insurance Brokers subindustry, Huize Holding'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.

Huize Holding's Beneish M-Score Distribution in the Insurance Industry

For the Insurance industry and Financial Services sector, Huize Holding's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Huize Holding's Beneish M-Score falls into.

Huize Holding 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 Huize Holding for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 0.7752

0.528 * 0.9795

0.404 * 1.4197

0.892 * 1.0081

0.115 * 0.9966

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 0.809

4.679 * -0.08443

0.327 * 0.8207

-2.82

This Year (Dec23) TTM:

Last Year (Dec22) TTM:

Total Receivables was $42.0 Mil.
Revenue was $167.4 Mil.
Gross Profit was $62.5 Mil.
Total Current Assets was $84.9 Mil.
Total Assets was $132.6 Mil.
Property, Plant and Equipment(Net PPE) was $23.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $5.5 Mil.
Selling, General, & Admin. Expense(SGA) was $42.6 Mil.
Total Current Liabilities was $55.3 Mil.
Long-Term Debt & Capital Lease Obligation was $18.1 Mil.
Net Income was $9.8 Mil.
Gross Profit was $1.8 Mil.
Cash Flow from Operations was $19.2 Mil.

Total Receivables was $53.7 Mil.
Revenue was $166.1 Mil.
Gross Profit was $60.8 Mil.
Total Current Assets was $107.7 Mil.
Total Assets was $156.3 Mil.
Property, Plant and Equipment(Net PPE) was $28.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $6.6 Mil.
Selling, General, & Admin. Expense(SGA) was $52.2 Mil.
Total Current Liabilities was $80.2 Mil.
Long-Term Debt & Capital Lease Obligation was $25.3 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)
	=	(41.997 / 167.44)	/	(53.739 / 166.087)
	=	0.250818	/	0.323559
	=	0.7752

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)
	=	(60.762 / 166.087)	/	(62.54 / 167.44)
	=	0.365844	/	0.373507
	=	0.9795

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 - (84.936 + 23.816) / 132.63)	/	(1 - (107.684 + 28.788) / 156.291)
	=	0.180035	/	0.126808
	=	1.4197

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
	=	167.44	/	166.087
	=	1.0081

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))
	=	(6.629 / (6.629 + 28.788))	/	(5.507 / (5.507 + 23.816))
	=	0.18717	/	0.187805
	=	0.9966

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)
	=	(42.582 / 167.44)	/	(52.213 / 166.087)
	=	0.254312	/	0.314371
	=	0.809

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)
	=	((18.109 + 55.327) / 132.63)	/	((25.25 + 80.191) / 156.291)
	=	0.553691	/	0.674645
	=	0.8207

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
	=	(9.83 - 1.792	-	19.236)	/	132.63
	=	-0.08443

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.

Huize Holding has a M-score of -2.82 suggests that the company is unlikely to be a manipulator.

Huize Holding Beneish M-Score Related Terms

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

Huize Holding (Huize Holding) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Financial Services » Insurance » Huize Holding Ltd (NAS:HUIZ) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

Qianhai Financial Centre, Linhai Avenue, 49 Floor, Building T1, Qianhai Shenzhen-Hong Kong Cooperation Zone, Shenzhen, CHN, 518000

Website

https://www.huize.com

Huize Holding Ltd is an independent online insurance product and service platform in China. The company distributes on its platform insurance products underwritten by the insurance companies who cooperate with the company, who the company refers to as its insurer partners, and helps them reach a large number of insurance clients. The company's platform offers digitalized insurance purchase experience and services through various internet and mobile internet channels. The company primarily generates revenues from the insurance brokerage fees paid by its insurer partners.