Akso Health Group (FRA:8HX) Beneish M-Score : 0.28 (As of May. 24, 2024)

View and export this data going back to 2018. Start your Free Trial

What is Akso Health Group 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 0.28 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Akso Health Group's Beneish M-Score or its related term are showing as below:

FRA:8HX' s Beneish M-Score Range Over the Past 10 Years
Min: -4.78 Med: -0.95 Max: 7.06
Current: 0.28

During the past 9 years, the highest Beneish M-Score of Akso Health Group was 7.06. The lowest was -4.78. And the median was -0.95.

Akso Health Group Beneish M-Score Historical Data

The historical data trend for Akso Health Group'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.

Akso Health Group Beneish M-Score Chart

Akso Health Group Annual Data

Trend

Mar15

Mar16

Mar17

Mar18

Mar19

Mar20

Mar21

Mar22

Mar23

Beneish M-Score

Get a 7-Day Free Trial

-1.63

0.28

Akso Health Group Semi-Annual Data
	Mar15	Mar16	Sep16	Mar17	Sep17	Mar18	Sep18	Mar19	Sep19	Mar20	Sep20	Mar21	Sep21	Mar22	Sep22	Mar23	Sep23
Beneish M-Score	Get a 7-Day Free Trial												-4.18	-	-	0.28	-

Competitive Comparison of Akso Health Group's Beneish M-Score

For the Medical Distribution subindustry, Akso Health Group'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.

Akso Health Group's Beneish M-Score Distribution in the Medical Distribution Industry

For the Medical Distribution industry and Healthcare sector, Akso Health Group's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Akso Health Group's Beneish M-Score falls into.

Akso Health Group 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 Akso Health Group for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 0.21

0.528 * 1.047

0.404 * 6.8299

0.892 * 2.2599

0.115 * 1

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 2.3106

4.679 * 0.033857

0.327 * 0.7061

0.33

This Year (Mar23) TTM:

Last Year (Mar22) TTM:

Total Receivables was €8.62 Mil.
Revenue was €12.31 Mil.
Gross Profit was €1.19 Mil.
Total Current Assets was €18.86 Mil.
Total Assets was €19.11 Mil.
Property, Plant and Equipment(Net PPE) was €0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €14.51 Mil.
Total Current Liabilities was €10.85 Mil.
Long-Term Debt & Capital Lease Obligation was €0.00 Mil.
Net Income was €-1.27 Mil.
Gross Profit was €1.12 Mil.
Cash Flow from Operations was €-3.04 Mil.

Total Receivables was €18.16 Mil.
Revenue was €5.45 Mil.
Gross Profit was €0.55 Mil.
Total Current Assets was €56.87 Mil.
Total Assets was €57.03 Mil.
Property, Plant and Equipment(Net PPE) was €0.05 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.02 Mil.
Selling, General, & Admin. Expense(SGA) was €2.78 Mil.
Total Current Liabilities was €45.87 Mil.
Long-Term Debt & Capital Lease Obligation was €0.00 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)
	=	(8.617 / 12.312)	/	(18.16 / 5.448)
	=	0.699886	/	3.333333
	=	0.21

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)
	=	(0.549 / 5.448)	/	(1.185 / 12.312)
	=	0.100771	/	0.096248
	=	1.047

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 - (18.856 + 0) / 19.11)	/	(1 - (56.868 + 0.05) / 57.029)
	=	0.013291	/	0.001946
	=	6.8299

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
	=	12.312	/	5.448
	=	2.2599

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))
	=	(0.016 / (0.016 + 0.05))	/	(0 / (0 + 0))
	=	0.242424	/
	=	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)
	=	(14.511 / 12.312)	/	(2.779 / 5.448)
	=	1.178606	/	0.510095
	=	2.3106

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 + 10.854) / 19.11)	/	((0 + 45.873) / 57.029)
	=	0.567975	/	0.80438
	=	0.7061

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
	=	(-1.27 - 1.121	-	-3.038)	/	19.11
	=	0.033857

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.

Akso Health Group has a M-score of 0.33 signals that the company is likely to be a manipulator.

Akso Health Group Beneish M-Score Related Terms

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

Akso Health Group (FRA:8HX) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Healthcare » Medical Distribution » Akso Health Group (FRA:8HX) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

AHG:USA

Address

No. 44, Moscow Road, Qianwan Bonded Port Area, Room 8201-4-4(A), 2nd Floor, Qiantongyuan Building, Qingdao Pilot Free Trade Zone, Shandong, CHN

Website

http://www.xiaobaimaimai.com

Akso Health Group formerly Xiaobai Maimai Inc is a social e-commerce platform based in China. The company collaborates with domestic e-commerce platforms and offers users a wide selection of high-quality and affordable products on its social e-commerce platform. It operates in two segments namely online marketplace and health devices. It generates the majority of revenue from the health devices segment.

Akso Health Group (FRA:8HX) Headlines

No Headlines