GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Shanghai Orient-Chip Technology Co Ltd (SHSE:688061) » Definitions » Beneish M-Score

Shanghai Orient-Chip Technology Co (SHSE:688061) Beneish M-Score : 1.28 (As of May. 28, 2024)


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

What is Shanghai Orient-Chip Technology 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.

Warning Sign:

Beneish M-Score 1.28 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Shanghai Orient-Chip Technology Co's Beneish M-Score or its related term are showing as below:

SHSE:688061' s Beneish M-Score Range Over the Past 10 Years
Min: -1.93   Med: -1.29   Max: 1.28
Current: 1.28

During the past 6 years, the highest Beneish M-Score of Shanghai Orient-Chip Technology Co was 1.28. The lowest was -1.93. And the median was -1.29.


Shanghai Orient-Chip Technology Co Beneish M-Score Historical Data

The historical data trend for Shanghai Orient-Chip 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.

* Premium members only.

Shanghai Orient-Chip Technology Co Beneish M-Score Chart

Shanghai Orient-Chip Technology Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -1.93 -0.99

Shanghai Orient-Chip Technology Co Quarterly Data
Dec18 Dec19 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 - -1.59 -1.70 -0.99 1.28

Competitive Comparison of Shanghai Orient-Chip Technology Co's Beneish M-Score

For the Semiconductors subindustry, Shanghai Orient-Chip 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.


Shanghai Orient-Chip Technology Co's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Shanghai Orient-Chip Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanghai Orient-Chip Technology Co's Beneish M-Score falls into.



Shanghai Orient-Chip 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 Shanghai Orient-Chip 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 * 1.33+0.528 * 1.5343+0.404 * 9.9833+0.892 * 0.9508+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5536+4.679 * 0.032191-0.327 * 2.4273
=1.28

* 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 ¥330.2 Mil.
Revenue was 115.177 + 151.364 + 111.775 + 119.936 = ¥498.3 Mil.
Gross Profit was 31.659 + 47.47 + 36.404 + 29.122 = ¥144.7 Mil.
Total Current Assets was ¥2,158.9 Mil.
Total Assets was ¥2,776.8 Mil.
Property, Plant and Equipment(Net PPE) was ¥234.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥36.8 Mil.
Total Current Liabilities was ¥243.6 Mil.
Long-Term Debt & Capital Lease Obligation was ¥3.2 Mil.
Net Income was -4.175 + 25.18 + -7.243 + -6.981 = ¥6.8 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was -30.382 + -2.348 + -25.456 + -24.421 = ¥-82.6 Mil.
Total Receivables was ¥261.1 Mil.
Revenue was 71.5 + 73.817 + 198.093 + 180.637 = ¥524.0 Mil.
Gross Profit was 20.883 + 33.251 + 97.453 + 81.849 = ¥233.4 Mil.
Total Current Assets was ¥2,478.8 Mil.
Total Assets was ¥2,704.7 Mil.
Property, Plant and Equipment(Net PPE) was ¥188.4 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥24.9 Mil.
Total Current Liabilities was ¥89.3 Mil.
Long-Term Debt & Capital Lease Obligation was ¥9.7 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)
=(330.204 / 498.252) / (261.125 / 524.047)
=0.662725 / 0.498285
=1.33

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)
=(233.436 / 524.047) / (144.655 / 498.252)
=0.445449 / 0.290325
=1.5343

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 - (2158.934 + 234.203) / 2776.838) / (1 - (2478.807 + 188.425) / 2704.667)
=0.138179 / 0.013841
=9.9833

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
=498.252 / 524.047
=0.9508

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 + 188.425)) / (0 / (0 + 234.203))
=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)
=(36.795 / 498.252) / (24.909 / 524.047)
=0.073848 / 0.047532
=1.5536

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)
=((3.192 + 243.577) / 2776.838) / ((9.702 + 89.319) / 2704.667)
=0.088867 / 0.036611
=2.4273

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
=(6.781 - 0 - -82.607) / 2776.838
=0.032191

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.

Shanghai Orient-Chip Technology Co has a M-score of 1.28 signals that the company is likely to be a manipulator.


Shanghai Orient-Chip Technology Co Beneish M-Score Related Terms

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


Shanghai Orient-Chip Technology Co (SHSE:688061) Business Description

Traded in Other Exchanges
N/A
Address
No. 149 Yanchang Road, Room 308, Science and Technology Building, Shanghai, CHN, 200072
Shanghai Orient-Chip Technology Co Ltd is engaged in the research and development, design, packaging, testing and sales of high-performance digital-analog hybrid integrated circuits and analog integrated circuits.

Shanghai Orient-Chip Technology Co (SHSE:688061) Headlines

No Headlines