GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » ACM Research (Shanghai) Inc (SHSE:688082) » Definitions » Beneish M-Score

ACM Research (Shanghai) (SHSE:688082) Beneish M-Score : -1.84 (As of May. 04, 2024)


View and export this data going back to 2021. Start your Free Trial

What is ACM Research (Shanghai) 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 -1.84 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for ACM Research (Shanghai)'s Beneish M-Score or its related term are showing as below:

SHSE:688082' s Beneish M-Score Range Over the Past 10 Years
Min: -2.14   Med: -1.58   Max: -0.8
Current: -1.84

During the past 7 years, the highest Beneish M-Score of ACM Research (Shanghai) was -0.80. The lowest was -2.14. And the median was -1.58.


ACM Research (Shanghai) Beneish M-Score Historical Data

The historical data trend for ACM Research (Shanghai)'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.

ACM Research (Shanghai) Beneish M-Score Chart

ACM Research (Shanghai) Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -2.14 -0.80 -1.73

ACM Research (Shanghai) Quarterly Data
Dec18 Mar19 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 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 -0.91 -1.58 -1.58 -1.73 -1.84

Competitive Comparison of ACM Research (Shanghai)'s Beneish M-Score

For the Semiconductor Equipment & Materials subindustry, ACM Research (Shanghai)'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.


ACM Research (Shanghai)'s Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, ACM Research (Shanghai)'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where ACM Research (Shanghai)'s Beneish M-Score falls into.



ACM Research (Shanghai) 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 ACM Research (Shanghai) 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 * 0.9886+0.528 * 0.9972+0.404 * 0.597+0.892 * 1.3377+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.155+4.679 * 0.117995-0.327 * 1.025
=-1.84

* 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 ¥1,680 Mil.
Revenue was 921.389 + 1138.547 + 1139.99 + 994.021 = ¥4,194 Mil.
Gross Profit was 426.744 + 559.809 + 631.072 + 494.41 = ¥2,112 Mil.
Total Current Assets was ¥7,835 Mil.
Total Assets was ¥10,128 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,520 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥520 Mil.
Total Current Liabilities was ¥3,088 Mil.
Long-Term Debt & Capital Lease Obligation was ¥300 Mil.
Net Income was 80.183 + 237.899 + 233.179 + 308.507 = ¥860 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -155.024 + -169.204 + -67.563 + 56.469 = ¥-335 Mil.
Total Receivables was ¥1,271 Mil.
Revenue was 615.785 + 894.938 + 882.575 + 741.808 = ¥3,135 Mil.
Gross Profit was 336.252 + 475.634 + 414.651 + 347.836 = ¥1,574 Mil.
Total Current Assets was ¥6,456 Mil.
Total Assets was ¥8,592 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,037 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥337 Mil.
Total Current Liabilities was ¥2,641 Mil.
Long-Term Debt & Capital Lease Obligation was ¥163 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)
=(1680.156 / 4193.947) / (1270.513 / 3135.106)
=0.400615 / 0.405254
=0.9886

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)
=(1574.373 / 3135.106) / (2112.035 / 4193.947)
=0.502175 / 0.503591
=0.9972

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 - (7834.838 + 1519.955) / 10128.342) / (1 - (6456.2 + 1036.699) / 8592.037)
=0.076375 / 0.127925
=0.597

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
=4193.947 / 3135.106
=1.3377

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 + 1036.699)) / (0 / (0 + 1519.955))
=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)
=(520.416 / 4193.947) / (336.815 / 3135.106)
=0.124087 / 0.107433
=1.155

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)
=((299.727 + 3087.98) / 10128.342) / ((162.804 + 2640.941) / 8592.037)
=0.334478 / 0.326319
=1.025

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
=(859.768 - 0 - -335.322) / 10128.342
=0.117995

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.

ACM Research (Shanghai) has a M-score of -1.84 suggests that the company is unlikely to be a manipulator.


ACM Research (Shanghai) Beneish M-Score Related Terms

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


ACM Research (Shanghai) (SHSE:688082) Business Description

Traded in Other Exchanges
N/A
Address
No. 1690 Cailun Road, Building 4, Zhangjiang Hi-Tech Park, Shanghai, CHN, 201203
ACM Research (Shanghai) Inc is engaged in manufacturing and distribution of semiconductor devices. The company produces semiconductor electroplating equipment, advanced packaging wet equipment, semiconductor cleaning equipment, and other equipment.

ACM Research (Shanghai) (SHSE:688082) Headlines

No Headlines