Jack Technology Co Beneish M-Score Historical Data
The historical data trend for Jack 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.
Jack Technology Co Beneish M-Score Chart
|
Jack Technology Co Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.59 |
-2.69 |
-1.81 |
-2.49 |
-2.84 |
|
Jack Technology Co Quarterly Data
|
|
Jun19 |
Sep19 |
Dec19 |
Mar20 |
Jun20 |
Sep20 |
Dec20 |
Mar21 |
Jun21 |
Sep21 |
Dec21 |
Mar22 |
Jun22 |
Sep22 |
Dec22 |
Mar23 |
Jun23 |
Sep23 |
Dec23 |
Mar24 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.86 |
-2.54 |
-2.57 |
-2.84 |
-2.89 |
Competitive Comparison of Jack Technology Co's Beneish M-Score
For the Specialty Industrial Machinery subindustry, Jack 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.
Jack Technology Co's Beneish M-Score Distribution in the Industrial Products Industry
For the Industrial Products industry and Industrials sector, Jack Technology Co's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Jack Technology Co's Beneish M-Score falls into.
Jack 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 Jack 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 * 1.0329 | + | 0.528 * 0.9168 | + | 0.404 * 1.0761 | + | 0.892 * 1.0678 | + | 0.115 * 1 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0882 | + | 4.679 * -0.096441 | - | 0.327 * 1.076 |
| = | -2.89 |
* 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 ¥1,352 Mil.
Revenue was 1628.831 + 1193.945 + 1409.396 + 1243.518 = ¥5,476 Mil.
Gross Profit was 489.644 + 333.809 + 406.036 + 378.37 = ¥1,608 Mil.
Total Current Assets was ¥4,027 Mil.
Total Assets was ¥8,580 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,015 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥405 Mil.
Total Current Liabilities was ¥3,906 Mil.
Long-Term Debt & Capital Lease Obligation was ¥46 Mil.
Net Income was 187.916 + 126.042 + 141.787 + 158.45 = ¥614 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 292.441 + 596.928 + 264.259 + 288.006 = ¥1,442 Mil.
|
Total Receivables was ¥1,226 Mil.
Revenue was 1447.024 + 1107.169 + 1282.749 + 1290.851 = ¥5,128 Mil.
Gross Profit was 386.053 + 302.433 + 344.484 + 347.478 = ¥1,380 Mil.
Total Current Assets was ¥3,725 Mil.
Total Assets was ¥8,012 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,952 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥349 Mil.
Total Current Liabilities was ¥3,173 Mil.
Long-Term Debt & Capital Lease Obligation was ¥257 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) |
| = | (1352.48 / 5475.69) | / | (1226.239 / 5127.793) |
| = | 0.246997 | / | 0.239136 |
| | = | 1.0329 |
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) |
| = | (1380.448 / 5127.793) | / | (1607.859 / 5475.69) |
| = | 0.269209 | / | 0.293636 |
| | = | 0.9168 |
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 - (4026.601 + 3015.279) / 8579.737) | / | (1 - (3725.12 + 2952.156) / 8011.817) |
| = | 0.179243 | / | 0.166572 |
| | = | 1.0761 |
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 |
| = | 5475.69 | / | 5127.793 |
| | = | 1.0678 |
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 + 2952.156)) | / | (0 / (0 + 3015.279)) |
| = | 0 | / | 0 |
| | = | 1 |
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) |
| = | (405.46 / 5475.69) | / | (348.92 / 5127.793) |
| = | 0.074047 | / | 0.068045 |
| | = | 1.0882 |
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) |
| = | ((45.721 + 3906.098) / 8579.737) | / | ((257.01 + 3172.64) / 8011.817) |
| = | 0.460599 | / | 0.428074 |
| | = | 1.076 |
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 |
| = | (614.195 - 0 | - | 1441.634) | / | 8579.737 |
| | = | -0.096441 |
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.
Jack Technology Co has a M-score of -2.89 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
SHSE:603337 has been successfully added to your