GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Sino Wealth Electronic Ltd (SZSE:300327) » Definitions » Beneish M-Score

Sino Wealth Electronic (SZSE:300327) Beneish M-Score : -2.09 (As of May. 08, 2024)


View and export this data going back to 2012. Start your Free Trial

What is Sino Wealth Electronic 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 -2.09 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Sino Wealth Electronic's Beneish M-Score or its related term are showing as below:

SZSE:300327' s Beneish M-Score Range Over the Past 10 Years
Min: -9.4   Med: -2.16   Max: -0.47
Current: -2.09

During the past 13 years, the highest Beneish M-Score of Sino Wealth Electronic was -0.47. The lowest was -9.40. And the median was -2.16.


Sino Wealth Electronic Beneish M-Score Historical Data

The historical data trend for Sino Wealth Electronic'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.

Sino Wealth Electronic Beneish M-Score Chart

Sino Wealth Electronic 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 -1.77 -1.68 -0.73 -1.80 -1.68

Sino Wealth Electronic 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 -2.04 -1.73 -1.85 -1.68 -2.09

Competitive Comparison of Sino Wealth Electronic's Beneish M-Score

For the Semiconductors subindustry, Sino Wealth Electronic'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.


Sino Wealth Electronic's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Sino Wealth Electronic's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sino Wealth Electronic's Beneish M-Score falls into.



Sino Wealth Electronic 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 Sino Wealth Electronic 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 * 0.9707+0.528 * 1.2757+0.404 * 0.8496+0.892 * 0.9322+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0385+4.679 * 0.062208-0.327 * 0.6602
=-2.09

* 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 ¥214 Mil.
Revenue was 318.823 + 377.521 + 294.009 + 339.74 = ¥1,330 Mil.
Gross Profit was 107.929 + 130.291 + 102.913 + 117.627 = ¥459 Mil.
Total Current Assets was ¥1,425 Mil.
Total Assets was ¥2,135 Mil.
Property, Plant and Equipment(Net PPE) was ¥305 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥32 Mil.
Total Current Liabilities was ¥332 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1 Mil.
Net Income was 31.166 + 86.744 + 13.941 + 51.438 = ¥183 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 28.963 + 15.675 + 0.465 + 5.368 = ¥50 Mil.
Total Receivables was ¥236 Mil.
Revenue was 288.962 + 345.736 + 354.025 + 438.099 = ¥1,427 Mil.
Gross Profit was 112.276 + 149.975 + 149.805 + 215.747 = ¥628 Mil.
Total Current Assets was ¥1,372 Mil.
Total Assets was ¥2,046 Mil.
Property, Plant and Equipment(Net PPE) was ¥217 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥33 Mil.
Total Current Liabilities was ¥480 Mil.
Long-Term Debt & Capital Lease Obligation was ¥4 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)
=(213.675 / 1330.093) / (236.131 / 1426.822)
=0.160647 / 0.165494
=0.9707

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)
=(627.803 / 1426.822) / (458.76 / 1330.093)
=0.440001 / 0.344908
=1.2757

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 - (1424.954 + 305.326) / 2135.052) / (1 - (1372.305 + 217.047) / 2045.862)
=0.189584 / 0.223138
=0.8496

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
=1330.093 / 1426.822
=0.9322

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 + 217.047)) / (0 / (0 + 305.326))
=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)
=(31.61 / 1330.093) / (32.65 / 1426.822)
=0.023765 / 0.022883
=1.0385

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)
=((1.496 + 331.991) / 2135.052) / ((3.534 + 480.461) / 2045.862)
=0.156196 / 0.236573
=0.6602

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
=(183.289 - 0 - 50.471) / 2135.052
=0.062208

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.

Sino Wealth Electronic has a M-score of -2.09 suggests that the company is unlikely to be a manipulator.


Sino Wealth Electronic Beneish M-Score Related Terms

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


Sino Wealth Electronic (SZSE:300327) Business Description

Traded in Other Exchanges
N/A
Address
No. 3, Lane 767, Jinzhong Road, Changning District, Shanghai, CHN, 200335
Sino Wealth Electronic Ltd operates in the semiconductor industry. The company is specialized in design and sales of an integrated circuit. The product offering includes 4-bit OTP/MASK MCU, 8-bit OTP/MASK MCU, 8-bit FLASH MCU, PH MCU and others. The products are mainly applied to household appliances, automotive electronics peripherals, sports equipment, health and medical care, instrumentation, security, power control, digital electrical generator, network music, and wireless communication equipment.

Sino Wealth Electronic (SZSE:300327) Headlines

No Headlines