GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » CHOW TAI SENG Jewellery Co Ltd (SZSE:002867) » Definitions » Beneish M-Score

CHOW TAI SENG Jewellery Co (SZSE:002867) Beneish M-Score : -1.24 (As of May. 13, 2024)


View and export this data going back to 2017. Start your Free Trial

What is CHOW TAI SENG Jewellery 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 -1.24 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for CHOW TAI SENG Jewellery Co's Beneish M-Score or its related term are showing as below:

SZSE:002867' s Beneish M-Score Range Over the Past 10 Years
Min: -2.76   Med: -1.72   Max: 6.31
Current: -1.24

During the past 13 years, the highest Beneish M-Score of CHOW TAI SENG Jewellery Co was 6.31. The lowest was -2.76. And the median was -1.72.


CHOW TAI SENG Jewellery Co Beneish M-Score Historical Data

The historical data trend for CHOW TAI SENG Jewellery 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.

CHOW TAI SENG Jewellery Co Beneish M-Score Chart

CHOW TAI SENG Jewellery 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 -2.19 -2.30 0.66 -2.31 -1.07

CHOW TAI SENG Jewellery 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 -1.99 -2.43 -2.17 -1.07 -1.24

Competitive Comparison of CHOW TAI SENG Jewellery Co's Beneish M-Score

For the Luxury Goods subindustry, CHOW TAI SENG Jewellery 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.


CHOW TAI SENG Jewellery Co's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, CHOW TAI SENG Jewellery Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where CHOW TAI SENG Jewellery Co's Beneish M-Score falls into.



CHOW TAI SENG Jewellery 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 CHOW TAI SENG Jewellery 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 * 1.1407+0.528 * 1.1448+0.404 * 0.9311+0.892 * 1.3807+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9418+4.679 * 0.158377-0.327 * 1.0857
=-1.24

* 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 ¥884 Mil.
Revenue was 5070.359 + 3796.072 + 4420.12 + 3951.966 = ¥17,239 Mil.
Gross Profit was 789.523 + 679.115 + 785.849 + 752.308 = ¥3,007 Mil.
Total Current Assets was ¥7,505 Mil.
Total Assets was ¥9,109 Mil.
Property, Plant and Equipment(Net PPE) was ¥850 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,039 Mil.
Total Current Liabilities was ¥2,328 Mil.
Long-Term Debt & Capital Lease Obligation was ¥47 Mil.
Net Income was 341.259 + 220.867 + 355.329 + 374.455 = ¥1,292 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 401.697 + 247.271 + -824.856 + 25.095 = ¥-151 Mil.
Total Receivables was ¥561 Mil.
Revenue was 4121.905 + 2181.565 + 3838.532 + 2343.554 = ¥12,486 Mil.
Gross Profit was 738.43 + 493.382 + 687.394 + 574.013 = ¥2,493 Mil.
Total Current Assets was ¥7,070 Mil.
Total Assets was ¥8,462 Mil.
Property, Plant and Equipment(Net PPE) was ¥640 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥799 Mil.
Total Current Liabilities was ¥1,972 Mil.
Long-Term Debt & Capital Lease Obligation was ¥59 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)
=(883.865 / 17238.517) / (561.216 / 12485.556)
=0.051273 / 0.044949
=1.1407

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)
=(2493.219 / 12485.556) / (3006.795 / 17238.517)
=0.199688 / 0.174423
=1.1448

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 - (7505.446 + 849.717) / 9109.31) / (1 - (7069.791 + 639.525) / 8461.702)
=0.082789 / 0.088917
=0.9311

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
=17238.517 / 12485.556
=1.3807

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 + 639.525)) / (0 / (0 + 849.717))
=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)
=(1038.881 / 17238.517) / (798.948 / 12485.556)
=0.060265 / 0.06399
=0.9418

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)
=((46.796 + 2327.652) / 9109.31) / ((59.24 + 1972.344) / 8461.702)
=0.260662 / 0.240092
=1.0857

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
=(1291.91 - 0 - -150.793) / 9109.31
=0.158377

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.

CHOW TAI SENG Jewellery Co has a M-score of -1.24 signals that the company is likely to be a manipulator.


CHOW TAI SENG Jewellery Co Beneish M-Score Related Terms

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


CHOW TAI SENG Jewellery Co (SZSE:002867) Business Description

Traded in Other Exchanges
N/A
Address
Wenjin North Road, 3rd Floor, Podium Building, Tianbei Garden, Luohu District, Shenzhen, CHN
CHOW TAI SENG Jewellery Co Ltd is engaged in designing, wholesale, and retail of jewelry. It offers a necklace, pendants, and other jewelry products. Geographically, the group operates through China.

CHOW TAI SENG Jewellery Co (SZSE:002867) Headlines

No Headlines