GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Hubei Zhongyi Technology Inc (SZSE:301150) » Definitions » Beneish M-Score

Hubei Zhongyi Technology (SZSE:301150) Beneish M-Score : -0.07 (As of May. 28, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Hubei Zhongyi Technology 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 -0.07 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Hubei Zhongyi Technology's Beneish M-Score or its related term are showing as below:

SZSE:301150' s Beneish M-Score Range Over the Past 10 Years
Min: -2.36   Med: -1.34   Max: -0.07
Current: -0.07

During the past 7 years, the highest Beneish M-Score of Hubei Zhongyi Technology was -0.07. The lowest was -2.36. And the median was -1.34.


Hubei Zhongyi Technology Beneish M-Score Historical Data

The historical data trend for Hubei Zhongyi Technology'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.

Hubei Zhongyi Technology Beneish M-Score Chart

Hubei Zhongyi Technology Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -0.83 -1.21 -1.41

Hubei Zhongyi Technology Quarterly Data
Dec18 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 -1.41 -1.59 -1.40 -1.41 -0.07

Competitive Comparison of Hubei Zhongyi Technology's Beneish M-Score

For the Electrical Equipment & Parts subindustry, Hubei Zhongyi Technology'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.


Hubei Zhongyi Technology's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Hubei Zhongyi Technology's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hubei Zhongyi Technology's Beneish M-Score falls into.



Hubei Zhongyi Technology 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 Hubei Zhongyi Technology 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 * 1.2415+0.528 * 5.5484+0.404 * 0.5097+0.892 * 1.2345+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8709+4.679 * 0.010677-0.327 * 1.9063
=-0.07

* 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 ¥1,550 Mil.
Revenue was 962.46 + 942.693 + 915.255 + 811.649 = ¥3,632 Mil.
Gross Profit was 3.379 + 39.528 + 32.915 + 37.506 = ¥113 Mil.
Total Current Assets was ¥4,166 Mil.
Total Assets was ¥5,575 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,230 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥25 Mil.
Total Current Liabilities was ¥1,890 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0 Mil.
Net Income was -50.189 + 28.107 + -8.899 + -10.794 = ¥-42 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -392.531 + 232.431 + -146.97 + 205.774 = ¥-101 Mil.
Total Receivables was ¥1,011 Mil.
Revenue was 745.809 + 794.439 + 693.718 + 708.201 = ¥2,942 Mil.
Gross Profit was 99.412 + 135.414 + 111.68 + 162.845 = ¥509 Mil.
Total Current Assets was ¥3,646 Mil.
Total Assets was ¥4,964 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,005 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥23 Mil.
Total Current Liabilities was ¥883 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0 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)
=(1549.824 / 3632.057) / (1011.251 / 2942.167)
=0.426707 / 0.34371
=1.2415

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)
=(509.351 / 2942.167) / (113.328 / 3632.057)
=0.173121 / 0.031202
=5.5484

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 - (4165.529 + 1229.628) / 5574.533) / (1 - (3645.926 + 1004.888) / 4964.227)
=0.032178 / 0.063134
=0.5097

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
=3632.057 / 2942.167
=1.2345

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 + 1004.888)) / (0 / (0 + 1229.628))
=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)
=(24.614 / 3632.057) / (22.897 / 2942.167)
=0.006777 / 0.007782
=0.8709

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)
=((0 + 1889.96) / 5574.533) / ((0 + 882.885) / 4964.227)
=0.339035 / 0.177849
=1.9063

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
=(-41.775 - 0 - -101.296) / 5574.533
=0.010677

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.

Hubei Zhongyi Technology has a M-score of -0.07 signals that the company is likely to be a manipulator.


Hubei Zhongyi Technology Beneish M-Score Related Terms

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


Hubei Zhongyi Technology (SZSE:301150) Business Description

Traded in Other Exchanges
N/A
Address
No. 47, Mengze Avenue South, Economic Development Zone, Hubei Province, Yunmeng, CHN, 432500
Hubei Zhongyi Technology Inc is engaged in the research and development, production and sales of various single and double-sided optical high-performance electrolytic copper foil series products.
Executives
Yin Tao Director

Hubei Zhongyi Technology (SZSE:301150) Headlines

No Headlines