GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Suzhou Novosense Microelectronics Co Ltd (SHSE:688052) » Definitions » Beneish M-Score

Suzhou Novosense Microelectronics Co (SHSE:688052) Beneish M-Score : -3.79 (As of May. 21, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Suzhou Novosense Microelectronics 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 -3.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Suzhou Novosense Microelectronics Co's Beneish M-Score or its related term are showing as below:

SHSE:688052' s Beneish M-Score Range Over the Past 10 Years
Min: -3.79   Med: -1.74   Max: 0.16
Current: -3.79

During the past 6 years, the highest Beneish M-Score of Suzhou Novosense Microelectronics Co was 0.16. The lowest was -3.79. And the median was -1.74.


Suzhou Novosense Microelectronics Co Beneish M-Score Historical Data

The historical data trend for Suzhou Novosense Microelectronics 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.

Suzhou Novosense Microelectronics Co Beneish M-Score Chart

Suzhou Novosense Microelectronics Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -1.18 -3.18

Suzhou Novosense Microelectronics Co Quarterly Data
Dec18 Dec19 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -1.70 -1.74 -2.67 -3.18 -3.79

Competitive Comparison of Suzhou Novosense Microelectronics Co's Beneish M-Score

For the Semiconductors subindustry, Suzhou Novosense Microelectronics 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.


Suzhou Novosense Microelectronics Co's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Suzhou Novosense Microelectronics Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Suzhou Novosense Microelectronics Co's Beneish M-Score falls into.



Suzhou Novosense Microelectronics 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 Suzhou Novosense Microelectronics 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 * 1.0086+0.528 * 1.4296+0.404 * 0.9979+0.892 * 0.6672+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.994+4.679 * -0.059564-0.327 * 3.4525
=-3.79

* 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 ¥256 Mil.
Revenue was 362.482 + 310.111 + 277.14 + 252.668 = ¥1,202 Mil.
Gross Profit was 115.976 + 94.864 + 101.018 + 96.586 = ¥408 Mil.
Total Current Assets was ¥5,111 Mil.
Total Assets was ¥7,024 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,317 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥258 Mil.
Total Current Liabilities was ¥529 Mil.
Long-Term Debt & Capital Lease Obligation was ¥337 Mil.
Net Income was -150.029 + -54.472 + -119.258 + -133.171 = ¥-457 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 12.755 + 139.381 + -18.623 + -172.061 = ¥-39 Mil.
Total Receivables was ¥380 Mil.
Revenue was 471.009 + 394.253 + 482.621 + 454.353 = ¥1,802 Mil.
Gross Profit was 213.395 + 182.382 + 250.27 + 229.134 = ¥875 Mil.
Total Current Assets was ¥5,717 Mil.
Total Assets was ¥6,868 Mil.
Property, Plant and Equipment(Net PPE) was ¥567 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥194 Mil.
Total Current Liabilities was ¥234 Mil.
Long-Term Debt & Capital Lease Obligation was ¥12 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)
=(255.927 / 1202.401) / (380.321 / 1802.236)
=0.212847 / 0.211027
=1.0086

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)
=(875.181 / 1802.236) / (408.444 / 1202.401)
=0.485608 / 0.33969
=1.4296

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 - (5110.931 + 1316.901) / 7024.115) / (1 - (5716.97 + 566.724) / 6867.932)
=0.084891 / 0.085068
=0.9979

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
=1202.401 / 1802.236
=0.6672

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 + 566.724)) / (0 / (0 + 1316.901))
=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)
=(257.763 / 1202.401) / (193.758 / 1802.236)
=0.214374 / 0.10751
=1.994

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)
=((337.209 + 529.15) / 7024.115) / ((11.819 + 233.541) / 6867.932)
=0.123341 / 0.035725
=3.4525

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
=(-456.93 - 0 - -38.548) / 7024.115
=-0.059564

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.

Suzhou Novosense Microelectronics Co has a M-score of -3.79 suggests that the company is unlikely to be a manipulator.


Suzhou Novosense Microelectronics Co Beneish M-Score Related Terms

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


Suzhou Novosense Microelectronics Co (SHSE:688052) Business Description

Traded in Other Exchanges
N/A
Address
No. 88, Jinji Lake Avenue, C1-501, Artificial Intelligence Industrial Park, Industrial Park, Jiangsu Province, Suzhou, CHN, 215000
Suzhou Novosense Microelectronics Co Ltd is focused on the research and development and sales of high-performance, high-reliability analog integrated circuits.

Suzhou Novosense Microelectronics Co (SHSE:688052) Headlines

No Headlines