GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Ganzhou Yihao New Materials Co Ltd (SZSE:301176) » Definitions » Beneish M-Score

Ganzhou Yihao New Materials Co (SZSE:301176) Beneish M-Score : -1.36 (As of May. 31, 2024)


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

What is Ganzhou Yihao New Materials 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 -1.36 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Ganzhou Yihao New Materials Co's Beneish M-Score or its related term are showing as below:

SZSE:301176' s Beneish M-Score Range Over the Past 10 Years
Min: -1.36   Med: -0.96   Max: -0.52
Current: -1.36

During the past 6 years, the highest Beneish M-Score of Ganzhou Yihao New Materials Co was -0.52. The lowest was -1.36. And the median was -0.96.


Ganzhou Yihao New Materials Co Beneish M-Score Historical Data

The historical data trend for Ganzhou Yihao New Materials 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.

Ganzhou Yihao New Materials Co Beneish M-Score Chart

Ganzhou Yihao New Materials Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -0.96 -0.91

Ganzhou Yihao New Materials Co Quarterly Data
Dec18 Dec19 Dec20 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 - -0.52 -1.11 -0.91 -1.36

Competitive Comparison of Ganzhou Yihao New Materials Co's Beneish M-Score

For the Electronic Components subindustry, Ganzhou Yihao New Materials 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.


Ganzhou Yihao New Materials Co's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Ganzhou Yihao New Materials Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Ganzhou Yihao New Materials Co's Beneish M-Score falls into.



Ganzhou Yihao New Materials 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 Ganzhou Yihao New Materials 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 * 0.9756+0.528 * 3.2763+0.404 * 1.3452+0.892 * 1.0335+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.189+4.679 * -0.009118-0.327 * 1.4618
=-1.36

* 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 ¥607 Mil.
Revenue was 307.553 + 323.809 + 358.678 + 298.862 = ¥1,289 Mil.
Gross Profit was 7.543 + 3.55 + 12.246 + 6.59 = ¥30 Mil.
Total Current Assets was ¥1,197 Mil.
Total Assets was ¥2,141 Mil.
Property, Plant and Equipment(Net PPE) was ¥822 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥16 Mil.
Total Current Liabilities was ¥549 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0 Mil.
Net Income was -1.823 + -17.863 + -3.992 + -8.324 = ¥-32 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -46.049 + 45.41 + 1.949 + -13.786 = ¥-12 Mil.
Total Receivables was ¥602 Mil.
Revenue was 295.388 + 293.802 + 287.291 + 370.66 = ¥1,247 Mil.
Gross Profit was 14.543 + 10.26 + 20.278 + 49.8 = ¥95 Mil.
Total Current Assets was ¥1,234 Mil.
Total Assets was ¥2,059 Mil.
Property, Plant and Equipment(Net PPE) was ¥738 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥13 Mil.
Total Current Liabilities was ¥361 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)
=(607.384 / 1288.902) / (602.387 / 1247.141)
=0.471241 / 0.483014
=0.9756

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)
=(94.881 / 1247.141) / (29.929 / 1288.902)
=0.076079 / 0.023221
=3.2763

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 - (1197.354 + 821.68) / 2141.407) / (1 - (1234.132 + 737.6) / 2059.212)
=0.057146 / 0.042482
=1.3452

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
=1288.902 / 1247.141
=1.0335

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 + 737.6)) / (0 / (0 + 821.68))
=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)
=(15.603 / 1288.902) / (12.698 / 1247.141)
=0.012106 / 0.010182
=1.189

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 + 549.366) / 2141.407) / ((0.1 + 361.28) / 2059.212)
=0.256544 / 0.175494
=1.4618

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
=(-32.002 - 0 - -12.476) / 2141.407
=-0.009118

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.

Ganzhou Yihao New Materials Co has a M-score of -1.36 signals that the company is likely to be a manipulator.


Ganzhou Yihao New Materials Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Ganzhou Yihao New Materials Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Ganzhou Yihao New Materials Co (SZSE:301176) Business Description

Traded in Other Exchanges
N/A
Address
No. 16, Metallurgical Road, Zhanggong District, Jiangxi Province, Ganzhou, CHN, 341000
Ganzhou Yihao New Materials Co Ltd engaged in the research and development, manufacturing and sales of high-precision electrolytic copper foil and new electronic components. The company's main products are electronic circuit copper foil, aluminum-based copper clad laminate and circuit board.

Ganzhou Yihao New Materials Co (SZSE:301176) Headlines

No Headlines