GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Suzhou Oriental Semiconductor Co Ltd (SHSE:688261) » Definitions » Beneish M-Score

Suzhou Oriental Semiconductor Co (SHSE:688261) Beneish M-Score : 10.11 (As of Apr. 28, 2024)


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

What is Suzhou Oriental Semiconductor 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 10.11 higher than -1.78, which implies that the company might have manipulated its financial results.

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

SHSE:688261' s Beneish M-Score Range Over the Past 10 Years
Min: -2.3   Med: 3.03   Max: 12.64
Current: 10.11

During the past 5 years, the highest Beneish M-Score of Suzhou Oriental Semiconductor Co was 12.64. The lowest was -2.30. And the median was 3.03.


Suzhou Oriental Semiconductor Co Beneish M-Score Historical Data

The historical data trend for Suzhou Oriental Semiconductor 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 Oriental Semiconductor Co Beneish M-Score Chart

Suzhou Oriental Semiconductor Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
- - - - -0.35

Suzhou Oriental Semiconductor Co Quarterly Data
Dec18 Dec19 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 -2.15 -0.35 6.40 12.64 10.11

Competitive Comparison of Suzhou Oriental Semiconductor Co's Beneish M-Score

For the Semiconductors subindustry, Suzhou Oriental Semiconductor 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 Oriental Semiconductor Co's Beneish M-Score Distribution in the Semiconductors Industry

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

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



Suzhou Oriental Semiconductor 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 Oriental Semiconductor 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 * 0.8981+0.528 * 1.183+0.404 * 32.1306+0.892 * 1.0822+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.212+4.679 * 0.03355-0.327 * 1.5693
=10.11

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was ¥159 Mil.
Revenue was 236.893 + 230.906 + 302.171 + 326.272 = ¥1,096 Mil.
Gross Profit was 42.804 + 47.51 + 99.784 + 112.686 = ¥303 Mil.
Total Current Assets was ¥2,764 Mil.
Total Assets was ¥3,010 Mil.
Property, Plant and Equipment(Net PPE) was ¥22 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥22 Mil.
Total Current Liabilities was ¥134 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0 Mil.
Net Income was 31.509 + 29.009 + 71.126 + 84.324 = ¥216 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 66.651 + 11.757 + -4.147 + 40.717 = ¥115 Mil.
Total Receivables was ¥163 Mil.
Revenue was 323.823 + 260.606 + 205.663 + 222.897 = ¥1,013 Mil.
Gross Profit was 110.359 + 88.314 + 67.717 + 64.597 = ¥331 Mil.
Total Current Assets was ¥2,811 Mil.
Total Assets was ¥2,831 Mil.
Property, Plant and Equipment(Net PPE) was ¥14 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥17 Mil.
Total Current Liabilities was ¥79 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2 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)
=(158.731 / 1096.242) / (163.324 / 1012.989)
=0.144796 / 0.16123
=0.8981

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)
=(330.987 / 1012.989) / (302.784 / 1096.242)
=0.326743 / 0.276202
=1.183

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 - (2764.134 + 22.27) / 3010.109) / (1 - (2810.868 + 13.511) / 2830.926)
=0.074318 / 0.002313
=32.1306

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
=1096.242 / 1012.989
=1.0822

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 + 13.511)) / (0 / (0 + 22.27))
=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)
=(22.342 / 1096.242) / (17.034 / 1012.989)
=0.020381 / 0.016816
=1.212

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)
=((0.446 + 133.579) / 3010.109) / ((1.747 + 78.574) / 2830.926)
=0.044525 / 0.028373
=1.5693

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
=(215.968 - 0 - 114.978) / 3010.109
=0.03355

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 Oriental Semiconductor Co has a M-score of 10.11 signals that the company is likely to be a manipulator.


Suzhou Oriental Semiconductor Co Beneish M-Score Related Terms

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


Suzhou Oriental Semiconductor Co (SHSE:688261) Business Description

Traded in Other Exchanges
N/A
Address
No. 99, Jinji Lake Avenue, Room 515, Building 20, Northwest District, Suzhou Industrial Park, Jiangsu Province, Suzhou Nano, CHN, 215121
Suzhou Oriental Semiconductor Co Ltd is a technology-driven semiconductor technology company.

Suzhou Oriental Semiconductor Co (SHSE:688261) Headlines

No Headlines