GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Furnishings, Fixtures & Appliances » Guangdong Xinbao Electrical Appliances Holdings Co Ltd (SZSE:002705) » Definitions » Beneish M-Score

Guangdong Xinbao Electrical Appliances Holdings Co (SZSE:002705) Beneish M-Score : -2.42 (As of May. 15, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Guangdong Xinbao Electrical Appliances Holdings 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 -2.42 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Guangdong Xinbao Electrical Appliances Holdings Co's Beneish M-Score or its related term are showing as below:

SZSE:002705' s Beneish M-Score Range Over the Past 10 Years
Min: -3.81   Med: -2.45   Max: -0.8
Current: -2.42

During the past 13 years, the highest Beneish M-Score of Guangdong Xinbao Electrical Appliances Holdings Co was -0.80. The lowest was -3.81. And the median was -2.45.


Guangdong Xinbao Electrical Appliances Holdings Co Beneish M-Score Historical Data

The historical data trend for Guangdong Xinbao Electrical Appliances Holdings 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.

Guangdong Xinbao Electrical Appliances Holdings Co Beneish M-Score Chart

Guangdong Xinbao Electrical Appliances Holdings 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 -3.19 -2.56 -2.45 -2.75 -2.15

Guangdong Xinbao Electrical Appliances Holdings 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 -2.74 -2.44 -2.13 -2.15 -2.42

Competitive Comparison of Guangdong Xinbao Electrical Appliances Holdings Co's Beneish M-Score

For the Furnishings, Fixtures & Appliances subindustry, Guangdong Xinbao Electrical Appliances Holdings 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.


Guangdong Xinbao Electrical Appliances Holdings Co's Beneish M-Score Distribution in the Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, Guangdong Xinbao Electrical Appliances Holdings Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Guangdong Xinbao Electrical Appliances Holdings Co's Beneish M-Score falls into.



Guangdong Xinbao Electrical Appliances Holdings 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 Guangdong Xinbao Electrical Appliances Holdings 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 * 0.9682+0.528 * 0.9937+0.404 * 1.5813+0.892 * 1.1869+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0516+4.679 * -0.062673-0.327 * 1.0356
=-2.42

* 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 ¥1,793 Mil.
Revenue was 3474.158 + 3892.07 + 4399.968 + 3525.423 = ¥15,292 Mil.
Gross Profit was 761.583 + 910.282 + 1016.544 + 784.086 = ¥3,472 Mil.
Total Current Assets was ¥7,373 Mil.
Total Assets was ¥13,930 Mil.
Property, Plant and Equipment(Net PPE) was ¥4,137 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥823 Mil.
Total Current Liabilities was ¥5,782 Mil.
Long-Term Debt & Capital Lease Obligation was ¥167 Mil.
Net Income was 172.613 + 241.205 + 341.114 + 256.438 = ¥1,011 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -215.42 + 905.664 + 609.179 + 585.007 = ¥1,884 Mil.
Total Receivables was ¥1,560 Mil.
Revenue was 2829.291 + 2978.734 + 3591.132 + 3484.446 = ¥12,884 Mil.
Gross Profit was 619.38 + 710.843 + 852.944 + 724.047 = ¥2,907 Mil.
Total Current Assets was ¥7,253 Mil.
Total Assets was ¥12,454 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,833 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥660 Mil.
Total Current Liabilities was ¥4,425 Mil.
Long-Term Debt & Capital Lease Obligation was ¥711 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)
=(1792.994 / 15291.619) / (1560.286 / 12883.603)
=0.117253 / 0.121106
=0.9682

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)
=(2907.214 / 12883.603) / (3472.495 / 15291.619)
=0.225652 / 0.227085
=0.9937

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 - (7372.936 + 4137.24) / 13930.334) / (1 - (7253.047 + 3833.002) / 12454.338)
=0.173733 / 0.109864
=1.5813

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
=15291.619 / 12883.603
=1.1869

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 + 3833.002)) / (0 / (0 + 4137.24))
=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)
=(823.32 / 15291.619) / (659.643 / 12883.603)
=0.053841 / 0.0512
=1.0516

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)
=((166.542 + 5782.023) / 13930.334) / ((710.859 + 4424.668) / 12454.338)
=0.427022 / 0.412348
=1.0356

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
=(1011.37 - 0 - 1884.43) / 13930.334
=-0.062673

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.

Guangdong Xinbao Electrical Appliances Holdings Co has a M-score of -2.42 suggests that the company is unlikely to be a manipulator.


Guangdong Xinbao Electrical Appliances Holdings Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Guangdong Xinbao Electrical Appliances Holdings Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Guangdong Xinbao Electrical Appliances Holdings Co (SZSE:002705) Business Description

Traded in Other Exchanges
N/A
Address
Longzhou Road, Shunde District, Guangdong, Leliu Town, Foshan, CHN, 528322
Guangdong Xinbao Electrical Appliances Holdings Co Ltd is a Chinese company engaged in the manufacturing, developing and selling kitchen electrical appliances, home appliances, electronic components and baby electrical appliances. The product portfolio of the company includes electric kettle, coffee maker, hand mixer, blender, toaster, bread maker, steam station, among others. The company sells the products under its own brand, Donlim. It sells its products in China, and also exports it to other countries.

Guangdong Xinbao Electrical Appliances Holdings Co (SZSE:002705) Headlines

No Headlines