GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Regulated » Zhejiang Heda Technology Co Ltd (SHSE:688296) » Definitions » Beneish M-Score

Zhejiang Heda Technology Co (SHSE:688296) Beneish M-Score : -2.85 (As of Jun. 04, 2024)


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

What is Zhejiang Heda 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.

Good Sign:

Beneish M-Score -2.85 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:688296' s Beneish M-Score Range Over the Past 10 Years
Min: -3.01   Med: -1.35   Max: 1.01
Current: -2.85

During the past 10 years, the highest Beneish M-Score of Zhejiang Heda Technology Co was 1.01. The lowest was -3.01. And the median was -1.35.


Zhejiang Heda Technology Co Beneish M-Score Historical Data

The historical data trend for Zhejiang Heda 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.

Zhejiang Heda Technology Co Beneish M-Score Chart

Zhejiang Heda Technology Co Annual Data
Trend Dec12 Dec13 Dec14 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - -1.37 -1.11 -3.01

Zhejiang Heda Technology Co Quarterly Data
Dec17 Dec18 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 -1.27 -1.59 -2.19 -3.01 -2.85

Competitive Comparison of Zhejiang Heda Technology Co's Beneish M-Score

For the Utilities - Regulated Water subindustry, Zhejiang Heda 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.


Zhejiang Heda Technology Co's Beneish M-Score Distribution in the Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Zhejiang Heda Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Zhejiang Heda Technology Co's Beneish M-Score falls into.



Zhejiang Heda 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 Zhejiang Heda 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 * 1.2169+0.528 * 1.1035+0.404 * 0.9025+0.892 * 0.7348+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.8596+4.679 * -0.032721-0.327 * 1.1573
=-2.85

* 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 ¥332.6 Mil.
Revenue was 78.428 + 141.553 + 64.094 + 65.869 = ¥349.9 Mil.
Gross Profit was 24.931 + 42.742 + 19.849 + 29.09 = ¥116.6 Mil.
Total Current Assets was ¥742.5 Mil.
Total Assets was ¥944.7 Mil.
Property, Plant and Equipment(Net PPE) was ¥105.6 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥88.5 Mil.
Total Current Liabilities was ¥211.1 Mil.
Long-Term Debt & Capital Lease Obligation was ¥8.0 Mil.
Net Income was -0.941 + -12.21 + -11.525 + -1.5 = ¥-26.2 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was -83.595 + 103.749 + -5.454 + -9.965 = ¥4.7 Mil.
Total Receivables was ¥372.0 Mil.
Revenue was 71.535 + 136.817 + 139.066 + 128.803 = ¥476.2 Mil.
Gross Profit was 18.53 + 45.578 + 52.024 + 58.976 = ¥175.1 Mil.
Total Current Assets was ¥787.1 Mil.
Total Assets was ¥948.9 Mil.
Property, Plant and Equipment(Net PPE) was ¥54.4 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥64.8 Mil.
Total Current Liabilities was ¥188.8 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1.3 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)
=(332.635 / 349.944) / (371.988 / 476.221)
=0.950538 / 0.781125
=1.2169

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)
=(175.108 / 476.221) / (116.612 / 349.944)
=0.367703 / 0.33323
=1.1035

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 - (742.473 + 105.621) / 944.673) / (1 - (787.064 + 54.354) / 948.909)
=0.102235 / 0.113279
=0.9025

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
=349.944 / 476.221
=0.7348

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 + 54.354)) / (0 / (0 + 105.621))
=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)
=(88.501 / 349.944) / (64.764 / 476.221)
=0.2529 / 0.135996
=1.8596

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)
=((7.979 + 211.052) / 944.673) / ((1.326 + 188.779) / 948.909)
=0.231859 / 0.200341
=1.1573

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
=(-26.176 - 0 - 4.735) / 944.673
=-0.032721

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.

Zhejiang Heda Technology Co has a M-score of -2.85 suggests that the company is unlikely to be a manipulator.


Zhejiang Heda Technology Co Beneish M-Score Related Terms

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


Zhejiang Heda Technology Co (SHSE:688296) Business Description

Traded in Other Exchanges
N/A
Address
36 Changsheng South Road, Building 18, Jiaxing Smart Industrial Innovation Park, Economic and Technological Development Zone, Zhejiang Province, Jiaxing, CHN, 314006
Zhejiang Heda Technology Co Ltd focuses on serving water supply, drainage, water conservancy, and agricultural drinking water.
Executives
Guo Jun Director
Wang Ya Ping senior management
Zhu Ji Xin Director
Zhang Hai Hua Director
Wang Xiao Peng Director
Yang Hai Feng Core technical personnel

Zhejiang Heda Technology Co (SHSE:688296) Headlines

No Headlines