GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Easyhome New Retail Group Co Ltd (SZSE:000785) » Definitions » Beneish M-Score

Easyhome New Retail Group Co (SZSE:000785) Beneish M-Score : -2.40 (As of May. 05, 2024)


View and export this data going back to 1997. Start your Free Trial

What is Easyhome New Retail Group 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 -2.4 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Easyhome New Retail Group Co's Beneish M-Score or its related term are showing as below:

SZSE:000785' s Beneish M-Score Range Over the Past 10 Years
Min: -6.24   Med: -2.44   Max: 10.16
Current: -2.4

During the past 13 years, the highest Beneish M-Score of Easyhome New Retail Group Co was 10.16. The lowest was -6.24. And the median was -2.44.


Easyhome New Retail Group Co Beneish M-Score Historical Data

The historical data trend for Easyhome New Retail Group 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.

Easyhome New Retail Group Co Beneish M-Score Chart

Easyhome New Retail Group Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.43 -2.75 -2.59 -2.17 -2.44

Easyhome New Retail Group Co Quarterly Data
Jun19 Sep19 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 -2.25 -2.18 -2.12 -2.44 -2.40

Competitive Comparison of Easyhome New Retail Group Co's Beneish M-Score

For the Department Stores subindustry, Easyhome New Retail Group 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.


Easyhome New Retail Group Co's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Easyhome New Retail Group Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Easyhome New Retail Group Co's Beneish M-Score falls into.



Easyhome New Retail Group 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 Easyhome New Retail Group 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 * 0.9934+0.528 * 1.2909+0.404 * 1.1468+0.892 * 1.0212+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.084+4.679 * -0.029636-0.327 * 0.991
=-2.40

* 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 ¥1,761 Mil.
Revenue was 3136.687 + 3768.278 + 3340.33 + 3157.004 = ¥13,402 Mil.
Gross Profit was 1152.086 + 1198.87 + 1027.095 + 1110.367 = ¥4,488 Mil.
Total Current Assets was ¥6,523 Mil.
Total Assets was ¥53,234 Mil.
Property, Plant and Equipment(Net PPE) was ¥15,445 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,788 Mil.
Total Current Liabilities was ¥10,043 Mil.
Long-Term Debt & Capital Lease Obligation was ¥18,487 Mil.
Net Income was 349.125 + 149.294 + 284.472 + 413.801 = ¥1,197 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 318.582 + 888.257 + 875.174 + 692.3 = ¥2,774 Mil.
Total Receivables was ¥1,736 Mil.
Revenue was 3246.422 + 3552.507 + 3146.794 + 3177.78 = ¥13,124 Mil.
Gross Profit was 1272.556 + 1494.47 + 1422.363 + 1484.246 = ¥5,674 Mil.
Total Current Assets was ¥8,405 Mil.
Total Assets was ¥53,603 Mil.
Property, Plant and Equipment(Net PPE) was ¥17,747 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,615 Mil.
Total Current Liabilities was ¥8,990 Mil.
Long-Term Debt & Capital Lease Obligation was ¥20,001 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)
=(1761.227 / 13402.299) / (1735.982 / 13123.503)
=0.131412 / 0.13228
=0.9934

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)
=(5673.635 / 13123.503) / (4488.418 / 13402.299)
=0.432326 / 0.334899
=1.2909

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 - (6523.096 + 15444.975) / 53233.505) / (1 - (8404.735 + 17746.885) / 53602.973)
=0.587326 / 0.512124
=1.1468

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
=13402.299 / 13123.503
=1.0212

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 + 17746.885)) / (0 / (0 + 15444.975))
=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)
=(1787.818 / 13402.299) / (1614.937 / 13123.503)
=0.133396 / 0.123057
=1.084

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)
=((18487.388 + 10043.266) / 53233.505) / ((20000.896 + 8989.535) / 53602.973)
=0.535953 / 0.540836
=0.991

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
=(1196.692 - 0 - 2774.313) / 53233.505
=-0.029636

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.

Easyhome New Retail Group Co has a M-score of -2.40 suggests that the company is unlikely to be a manipulator.


Easyhome New Retail Group Co Beneish M-Score Related Terms

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


Easyhome New Retail Group Co (SZSE:000785) Business Description

Traded in Other Exchanges
N/A
Address
No. 9 Zhongnan Road, Wuchang District, Hubei Province, Wuhan, CHN, 430071
Easyhome New Retail Group Co Ltd, formerly Wuhan Zhongnan Commercial Group Co Ltd is a China-based commercial and retailing company. It is mainly engaged in commercial property development, shopping mall decoration, and e-commerce business. The company owns department stores, shopping mall, cheap supermarkets, hypermarkets and retail store with China Merchants Plaza Shopping Center, China Merchants Xudong Cheap Price Plaza and Wuhan Pinpin. The firm is also engaged in shop leasing and project development business.

Easyhome New Retail Group Co (SZSE:000785) Headlines

No Headlines