GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Data Horizon Co Ltd (TSE:3628) » Definitions » Beneish M-Score

Data Horizon Co (TSE:3628) Beneish M-Score : -1.78 (As of May. 17, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Data Horizon 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 -1.78 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Data Horizon Co's Beneish M-Score or its related term are showing as below:

TSE:3628' s Beneish M-Score Range Over the Past 10 Years
Min: -3.57   Med: -1.89   Max: 0.66
Current: -1.78

During the past 13 years, the highest Beneish M-Score of Data Horizon Co was 0.66. The lowest was -3.57. And the median was -1.89.


Data Horizon Co Beneish M-Score Historical Data

The historical data trend for Data Horizon 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.

Data Horizon Co Beneish M-Score Chart

Data Horizon Co Annual Data
Trend Mar14 Mar15 Mar16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.60 -3.50 -2.31 -0.22 -1.78

Data Horizon 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 - -1.78 - - -

Competitive Comparison of Data Horizon Co's Beneish M-Score

For the Health Information Services subindustry, Data Horizon 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.


Data Horizon Co's Beneish M-Score Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Data Horizon Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Data Horizon Co's Beneish M-Score falls into.



Data Horizon 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 Data Horizon 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 * 1.0659+0.528 * 1.3063+0.404 * 2.0361+0.892 * 1.4749+0.115 * 0.502
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.072999-0.327 * 0.8805
=-1.78

* 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 (Jun23) TTM:Last Year (Jun22) TTM:
Total Receivables was 円854 Mil.
Revenue was 円4,410 Mil.
Gross Profit was 円1,419 Mil.
Total Current Assets was 円2,147 Mil.
Total Assets was 円6,390 Mil.
Property, Plant and Equipment(Net PPE) was 円546 Mil.
Depreciation, Depletion and Amortization(DDA) was 円497 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,909 Mil.
Long-Term Debt & Capital Lease Obligation was 円410 Mil.
Net Income was 円-665 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-198 Mil.
Total Receivables was 円543 Mil.
Revenue was 円2,990 Mil.
Gross Profit was 円1,257 Mil.
Total Current Assets was 円1,049 Mil.
Total Assets was 円2,264 Mil.
Property, Plant and Equipment(Net PPE) was 円571 Mil.
Depreciation, Depletion and Amortization(DDA) was 円180 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円933 Mil.
Long-Term Debt & Capital Lease Obligation was 円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)
=(853.813 / 4410.484) / (543.084 / 2990.284)
=0.193587 / 0.181616
=1.0659

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)
=(1256.958 / 2990.284) / (1419.203 / 4410.484)
=0.420347 / 0.321779
=1.3063

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 - (2146.863 + 546.24) / 6390.448) / (1 - (1048.901 + 571.421) / 2263.523)
=0.578574 / 0.284159
=2.0361

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
=4410.484 / 2990.284
=1.4749

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))
=(179.588 / (179.588 + 571.421)) / (496.908 / (496.908 + 546.24))
=0.239129 / 0.476354
=0.502

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)
=(0 / 4410.484) / (0 / 2990.284)
=0 / 0
=1

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)
=((410 + 1908.908) / 6390.448) / ((0 + 932.894) / 2263.523)
=0.362871 / 0.412142
=0.8805

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
=(-664.861 - 0 - -198.367) / 6390.448
=-0.072999

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.

Data Horizon Co has a M-score of -1.78 suggests that the company is unlikely to be a manipulator.


Data Horizon Co Beneish M-Score Related Terms

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


Data Horizon Co (TSE:3628) Business Description

Traded in Other Exchanges
N/A
Address
Kusatsushin No. 35 No. 21 1-chome, Mikushisubiru, Nishi-ku, Hiroshima, JPN, 733-0834
Data Horizon Co Ltd is engaged in development and provision of medical information services, data health related services, generic drug notification services, and health business support system.

Data Horizon Co (TSE:3628) Headlines

No Headlines