GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Yihai Kerry Arawana Holdings Co Ltd (SZSE:300999) » Definitions » Beneish M-Score

Yihai Kerry Arawana Holdings Co (SZSE:300999) Beneish M-Score : -2.75 (As of May. 03, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Yihai Kerry Arawana 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 -2.75 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Yihai Kerry Arawana Holdings Co's Beneish M-Score or its related term are showing as below:

SZSE:300999' s Beneish M-Score Range Over the Past 10 Years
Min: -2.75   Med: -2.12   Max: -2.02
Current: -2.75

During the past 8 years, the highest Beneish M-Score of Yihai Kerry Arawana Holdings Co was -2.02. The lowest was -2.75. And the median was -2.12.


Yihai Kerry Arawana Holdings Co Beneish M-Score Historical Data

The historical data trend for Yihai Kerry Arawana 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.

Yihai Kerry Arawana Holdings Co Beneish M-Score Chart

Yihai Kerry Arawana Holdings Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - -2.16 -2.02 -2.07 -2.75

Yihai Kerry Arawana 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 -2.47 -2.34 -2.27 -2.75 -

Competitive Comparison of Yihai Kerry Arawana Holdings Co's Beneish M-Score

For the Packaged Foods subindustry, Yihai Kerry Arawana 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.


Yihai Kerry Arawana Holdings Co's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Yihai Kerry Arawana Holdings Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Yihai Kerry Arawana Holdings Co's Beneish M-Score falls into.



Yihai Kerry Arawana 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 Yihai Kerry Arawana 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 * 1.1151+0.528 * 1.0834+0.404 * 0.7128+0.892 * 0.9457+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0531+4.679 * -0.040217-0.327 * 0.961
=-2.68

* 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 ¥12,513 Mil.
Revenue was 57273.605 + 63001.497 + 69808.607 + 57672.597 = ¥247,756 Mil.
Gross Profit was 2936.372 + 3222.857 + 4012.636 + 1792.133 = ¥11,964 Mil.
Total Current Assets was ¥141,304 Mil.
Total Assets was ¥226,125 Mil.
Property, Plant and Equipment(Net PPE) was ¥51,739 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥6,720 Mil.
Total Current Liabilities was ¥121,201 Mil.
Long-Term Debt & Capital Lease Obligation was ¥5,903 Mil.
Net Income was 882.288 + 718.677 + 1163.325 + 111.648 = ¥2,876 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 4914.617 + -4591.953 + 8780.369 + 2866.913 = ¥11,970 Mil.
Total Receivables was ¥11,865 Mil.
Revenue was 61041.035 + 69645.767 + 68356.75 + 62946.94 = ¥261,990 Mil.
Gross Profit was 3129.921 + 3553.172 + 2073.144 + 4949.772 = ¥13,706 Mil.
Total Current Assets was ¥136,890 Mil.
Total Assets was ¥231,632 Mil.
Property, Plant and Equipment(Net PPE) was ¥47,202 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥6,748 Mil.
Total Current Liabilities was ¥117,904 Mil.
Long-Term Debt & Capital Lease Obligation was ¥17,576 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)
=(12512.863 / 247756.306) / (11865.428 / 261990.492)
=0.050505 / 0.04529
=1.1151

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)
=(13706.009 / 261990.492) / (11963.998 / 247756.306)
=0.052315 / 0.048289
=1.0834

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 - (141303.696 + 51738.677) / 226124.513) / (1 - (136889.938 + 47201.917) / 231631.915)
=0.146301 / 0.20524
=0.7128

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
=247756.306 / 261990.492
=0.9457

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 + 47201.917)) / (0 / (0 + 51738.677))
=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)
=(6719.783 / 247756.306) / (6747.922 / 261990.492)
=0.027123 / 0.025756
=1.0531

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)
=((5902.814 + 121200.811) / 226124.513) / ((17575.586 + 117904.374) / 231631.915)
=0.562096 / 0.584893
=0.961

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
=(2875.938 - 0 - 11969.946) / 226124.513
=-0.040217

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.

Yihai Kerry Arawana Holdings Co has a M-score of -2.68 suggests that the company is unlikely to be a manipulator.


Yihai Kerry Arawana Holdings Co Beneish M-Score Related Terms

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


Yihai Kerry Arawana Holdings Co (SZSE:300999) Business Description

Traded in Other Exchanges
N/A
Address
15th Floor, 1379 Bocheng Road, China (Shanghai) Pilot Free Trade Zone, Shanghai, CHN, 200126
Yihai Kerry Arawana Holdings Co Ltd is engaged in research and development, production and sales of kitchen food, feed ingredients and oil technology products. The company is involved in oilseed pressing, edible oil refining, special oils, oil technology, corn deep processing, wheat deep processing, soybean deep processing, rice circular economy, food raw materials, grain and oil technology research and development and other industries. Its products cover small-packaged edible oil, rice, flour, dried noodles, rice noodles, soy milk, special grains and oils for catering, food raw materials, oil technology and many other fields. Its brands are Golden Dragon Fish, Ou Li Wei Lan, Orchid Flower, Fragrant Garden, Haihuang, Feng Yuan, Golden Flavor, Ruilong and Jie Jin 100.

Yihai Kerry Arawana Holdings Co (SZSE:300999) Headlines

No Headlines