GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Shanshan Brand Management Co Ltd (HKSE:01749) » Definitions » Beneish M-Score

Shanshan Brand Management Co (HKSE:01749) Beneish M-Score : -2.59 (As of May. 31, 2024)


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

What is Shanshan Brand Management 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 -2.59 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

HKSE:01749' s Beneish M-Score Range Over the Past 10 Years
Min: -3.23   Med: -2.67   Max: -2.38
Current: -2.59

During the past 9 years, the highest Beneish M-Score of Shanshan Brand Management Co was -2.38. The lowest was -3.23. And the median was -2.67.


Shanshan Brand Management Co Beneish M-Score Historical Data

The historical data trend for Shanshan Brand Management 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.

Shanshan Brand Management Co Beneish M-Score Chart

Shanshan Brand Management Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -2.84 -3.23 -2.58 -2.68 -2.59

Shanshan Brand Management Co Semi-Annual Data
Dec15 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
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 -2.58 - -2.68 - -2.59

Competitive Comparison of Shanshan Brand Management Co's Beneish M-Score

For the Apparel Manufacturing subindustry, Shanshan Brand Management 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.


Shanshan Brand Management Co's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Shanshan Brand Management Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanshan Brand Management Co's Beneish M-Score falls into.



Shanshan Brand Management 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 Shanshan Brand Management 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 * 0.9028+0.528 * 1.1686+0.404 * 1.8125+0.892 * 1.1783+0.115 * 1.0269
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7964+4.679 * -0.141058-0.327 * 0.9176
=-2.59

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was HK$245 Mil.
Revenue was HK$1,159 Mil.
Gross Profit was HK$434 Mil.
Total Current Assets was HK$682 Mil.
Total Assets was HK$795 Mil.
Property, Plant and Equipment(Net PPE) was HK$28 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$41 Mil.
Selling, General, & Admin. Expense(SGA) was HK$381 Mil.
Total Current Liabilities was HK$493 Mil.
Long-Term Debt & Capital Lease Obligation was HK$4 Mil.
Net Income was HK$35 Mil.
Gross Profit was HK$0 Mil.
Cash Flow from Operations was HK$147 Mil.
Total Receivables was HK$230 Mil.
Revenue was HK$984 Mil.
Gross Profit was HK$431 Mil.
Total Current Assets was HK$761 Mil.
Total Assets was HK$847 Mil.
Property, Plant and Equipment(Net PPE) was HK$36 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$57 Mil.
Selling, General, & Admin. Expense(SGA) was HK$406 Mil.
Total Current Liabilities was HK$571 Mil.
Long-Term Debt & Capital Lease Obligation was HK$7 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)
=(244.729 / 1159.456) / (230.08 / 984.049)
=0.211072 / 0.233809
=0.9028

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)
=(430.932 / 984.049) / (434.492 / 1159.456)
=0.437917 / 0.374738
=1.1686

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 - (681.809 + 27.519) / 794.51) / (1 - (761.315 + 35.691) / 847.114)
=0.107213 / 0.059151
=1.8125

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
=1159.456 / 984.049
=1.1783

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))
=(57.389 / (57.389 + 35.691)) / (41.345 / (41.345 + 27.519))
=0.616556 / 0.600386
=1.0269

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)
=(381.338 / 1159.456) / (406.37 / 984.049)
=0.328894 / 0.412957
=0.7964

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)
=((3.807 + 493.197) / 794.51) / ((6.606 + 570.859) / 847.114)
=0.625548 / 0.681685
=0.9176

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
=(34.569 - 0 - 146.641) / 794.51
=-0.141058

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.

Shanshan Brand Management Co has a M-score of -2.59 suggests that the company is unlikely to be a manipulator.


Shanshan Brand Management Co Beneish M-Score Related Terms

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


Shanshan Brand Management Co (HKSE:01749) Business Description

Traded in Other Exchanges
N/A
Address
238 Yunlin Middle Road, Wangchun Industrial Park, Zhejiang Province, Ningbo, CHN, 315100
Shanshan Brand Management Co Ltd is engaged in the designing, marketing, and sale of formal and casual business menswear in the People's Republic of China. Its brands include FIRS, SHANSHAN, and LUBIAM. The company operates in two reportable segments namely, Trading of garments and Trademark sub-licensing income. FIRS and Shanshan brands generate key revenue for the company.
Executives
Zhou Jiqing 2201 Interest of corporation controlled by you
Luo Yefei 2201 Interest of corporation controlled by you
Zhou Yumei 2202 Interest of your spouse
Ning Bo Qing Gang Tou Zi You Xian Gong Si 2201 Interest of corporation controlled by you
Ning Bo Shan Shan Gu Fen You Xian Gong Si 2106 Person having a security interest in shares
Ning Bo Yong Gang Fu Zhuang Tou Zi You Xian Gong Si 2201 Interest of corporation controlled by you
Shan Shan Ji Tuan You Xian Gong Si 2201 Interest of corporation controlled by you
Shan Shan Kong Gu You Xian Gong Si 2201 Interest of corporation controlled by you
Shan Xi Mao Ye Gong Mao You Xian Gong Si 2101 Beneficial owner
Ning Bo Lian Kang Cai Pin Pai Guan Li You Xian Ze Ren Gong Si 2101 Beneficial owner
Zhao Yongzhi 2101 Beneficial owner
Li Xinghua 2101 Beneficial owner
Zhang Jincan 2101 Beneficial owner
Zheng Yonggang 2201 Interest of corporation controlled by you
Yan Jingfen 2501 Other

Shanshan Brand Management Co (HKSE:01749) Headlines

No Headlines